STATEN ISLAND BANCORP INC
10-K, 1999-03-31
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: MERCANTILE BANK CORP, S-8, 1999-04-01
Next: AMERICAN ACCESS TECHNOLOGIES INC, SB-2/A, 1999-04-01



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-K


         ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934

                   For the fiscal year ended December 31, 1998

                          Commission File No.: 1-13503

                           Staten Island Bancorp, Inc.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


            Delaware                                     13-3958850
- ---------------------------------                  ----------------------
  (State or other jurisdiction                        (I.R.S. Employer
of incorporation or organization)                  Identification Number)


         15 Beach Street
     Staten Island, New York                               10304
            ---------                                    ----------
            (Address)                                    (Zip Code)


       Registrant's telephone number, including area code: (718) 447-7900

   Securities registered pursuant to Section 12(g) of the Act: Not Applicable

           Securities registered pursuant to Section 12(b) of the Act

                     Common Stock (par value $.01 per share)
                     ---------------------------------------
                                (Title of Class)


Indicate by check mark whether the Registrant (1) has filed all reports required
by  Section  13 or 15(d)  of the  Securities  Exchange  Act of 1934  during  the
preceding 12 months (or for such shorter period that the Registrant was required
to file such reports),  and (2) has been subject to such filing requirements for
the past 90 days. Yes [ X ]  No [   ]

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.

Based upon the $16.50 closing price of the Registrant's common stock as of March
24,  1998,  the  aggregate  market  value  of  the  37,570,845   shares  of  the
Registrant's  common stock deemed to be held by non-affiliates of the Registrant
was  $619.9 million. Although directors and executive officers of the Registrant
and certain of its employee benefit plans were assumed to be "affiliates" of the
Registrant for purposes of this  calculation,  the  classification  is not to be
interpreted as an admission of such status.

Number of shares of Common Stock outstanding as of March 24, 1999:  42,538,705
<PAGE>

                       DOCUMENTS INCORPORATED BY REFERENCE

         List hereunder the following  documents  incorporated  by reference and
the Part of the Form 10-K into which the document is incorporated.

(1) Portions of the Annual Report to  Stockholders  for the year ended  December
31, 1998 are incorporated into Part II, Items 5 through 8 of this Form 10-K.

(2) Portions of the  definitive  proxy  statement for the 1998 Annual Meeting of
Stockholders  are  incorporated  into Part III,  Items 9 through 13 of this Form
10-K.
<PAGE>
PART I

Item 1.  Business

Staten Island Bancorp, Inc.

         Staten Island Bancorp,  Inc. (the "Company") is a Delaware  corporation
organized  in July,  1997 by Staten  Island  Savings Bank (the "Bank" or "Staten
Island  Savings") for the purpose of becoming a unitary  holding  company of the
Bank. The Bank's  conversion to stock form and the concurrent  offer and sale of
the  Company's  common stock was  consummated  on December  22,  1997.  The only
significant  assets  of the  Company  are the  capital  stock of the  Bank,  the
Company's loan to the Employee Stock Ownership Plan ("ESOP"), and the portion of
the net  conversion  proceeds  retained  by the  Company  for  investments.  The
business and  management of the Company  consists  primarily of the business and
management of the Bank.  The Company  neither owns nor leases any property,  but
instead uses the premises and equipment of the Bank.  At the present  time,  the
Company does not intend to employ any persons  other than  officers of the Bank,
and the Company  will  utilize the support  staff of the Bank from time to time.
Additional  employees  will be hired as  appropriate  to the extent the  Company
expands or changes its business in the future.

         The Company's  executive  office is located at the executive  office of
the Bank at 15 Beach Street,  Staten Island,  New York 10304,  and its telephone
number is (718) 447-7900.

Staten Island Savings Bank

         The Bank was originally founded as a New York  State-chartered  savings
bank in 1864.  The Bank  maintains a network of 16  full-service  branch offices
located in Staten Island and one branch office  located in the Bay Ridge area of
Brooklyn,  New York as well as three limited  service  branch  offices in Staten
Island.  The Bank also maintains a lending center and Trust Department office on
Staten Island along with a commercial  lending  office in the Bay Ridge Brooklyn
branch. The Bank is a traditional, full-service, community oriented savings bank
headquartered  in Staten  Island,  New York.  Staten Island Savings is primarily
engaged in attracting deposits from the general public and using those and other
available sources of funds to originate loans secured primarily by single-family
(one to four units) residences located in Staten Island and, to a lesser extent,
the metropolitan New York area.

         The Bank has long-standing ties to Staten Island with over 134 years of
service to the  communities  and residents of Staten Island and, more  recently,
the Bay Ridge area of Brooklyn. As of June 30, 1998 (the latest available data),
the Bank was the largest depository institution in terms of deposit market share
in Staten  Island with 30% of the total  deposits and 23% of the total number of
branch offices of depository  institutions in Staten Island.  Historically,  the
Bank also has been  among  the  leaders  in terms of the  number  and  amount of
residential mortgage loan originations in Staten Island.  Staten Island Savings'
operating  strategy  emphasizes  customer  service and convenience and, in large
part, the Bank  attributes its commitment to maintaining  customer  satisfaction
for its market share position.  The Bank attempts to  differentiate  itself from
its  competitors  by providing  the type of  personalized  customer  service not
generally  available  from  larger  banks  while  offering a greater  variety of
products and services than is typically  available from smaller local depository
institutions.  The  Bank  has  an  experienced  management  team  directing  its
operations.  The Bank's Chairman and Chief  Executive  Officer and President and
Chief  Operating  Officer have 32 years and 28 years,  respectively,  of service
with the Bank while the other executive  officers of the Bank have an average of
15 years of service with Staten Island Savings.

         In  recent  years,   the  Bank  has   facilitated  its  growth  through
acquisitions.   In  1998,  the  Bank's  wholly-owned  subsidiary,  SIB  Mortgage
Corporation (the "Mortgage  Company")  acquired the assets of Ivy Mortgage Corp.
The Mortgage  Company,  located in Branchburg,  New Jersey,  will continue to do
business as Ivy Mortgage  Corp.  in 22 states  primarily on the east coast.  The
Mortgage  Company  originates  loans and sells them to investors  generating fee
income for the Company.  The Bank will also purchase  specific  adjustable  rate
loans  and  higher  yielding  loans  from the  Mortgage  Company  to fill in its
portfolio with loan products the Bank  requires.  The Bank will also use certain
of the  Mortgage  Company  locations  to  offer  its  commercial  loan  products
including loans to small businesses. This will alleviate some of the reliance of
the Bank's  business on the economy of Staten  Island and to a larger extent New
York City. In 1990, the Bank acquired several branch offices of a former savings
and loan association  from the Resolution Trust  Corporation and in August 1995,
the Bank acquired,  Gateway State Bank, a local commercial bank headquartered on
Staten Island.

                                       1
<PAGE>
         The Bank is subject to examination and comprehensive  regulation by the
Office of Thrift Supervision  ("OTS"),  which is the Bank's chartering authority
and primary federal regulator. The Bank is also regulated by the Federal Deposit
Insurance  Corporation  ("FDIC"),  the  administrator of the Bank Insurance Fund
("BIF"). The Bank is also subject to certain reserve requirements established by
the Board of Governors of the Federal  Reserve System ("FRB") and is a member of
the Federal Home Loan Bank ("FHLB") of New York, which is one of the 12 regional
banks comprising the FHLB System.

         Staten Island Savings'  executive office is located at 15 Beach Street,
Staten Island, New York 10304, and its telephone number is (718) 447-7900.

         This Form 10-K and the Company's Annual Report to Stockholders  contain
certain forward-looking  statements and information relating to the Company that
are  based on the  beliefs  of  management  as well as  assumptions  made by and
information  currently available to management.  In addition, in those and other
portions of this document and the Company's Annual Report to  Stockholders,  the
words  "anticipate,  "believe,"  "estimate,"  "expect,"  "intend,"  "should" and
similar  expressions,  or the negative thereof, as they relate to the Company or
the Company's management,  are intended to identify forward-looking  statements.
Such statements  reflect the current views of the Company with respect to future
looking events and are subject to certain risks,  uncertainties and assumptions.
Should  one or more of  these  risks  or  uncertainties  materialize  or  should
underlying assumptions prove incorrect,  actual results may vary materially from
those  described  herein  as  anticipated,   believed,  estimated,  expected  or
intended.   The  Company  does  not  intend  to  update  these   forward-looking
statements.

Market Area and Competition

         The Bank  faces  significant  competition  both in making  loans and in
attracting  deposits.  There are a significant number of financial  institutions
located  within the Bank's  market area,  many of which have  greater  financial
resources than the Bank. The Bank's competition for loans comes principally from
commercial banks, other savings banks, savings associations and mortgage-banking
companies. The Bank's most direct competition for deposits has historically come
from savings  associations,  other savings  banks,  commercial  banks and credit
unions. The Bank faces additional competition for deposits from short-term money
market funds and other corporate and government  securities funds and from other
non-depository  financial  institutions  such as brokerage  firms and  insurance
companies.  Competition for banking  services may increase as a result of, among
other things,  the  elimination  of  restrictions  on  interstate  operations of
financial institutions.

Lending Activities

         General.  At December 31, 1998,  Staten Island Savings' total net loans
amounted to $1.5  billion or 38.6% of the  Company's  total assets at such date.
The Bank's primary  emphasis has been,  and continues to be, the  origination of
loans secured by first liens on single-family  residences (which includes one to
four family  residences)  located  primarily  in Staten  Island and, to a lesser
extent, Brooklyn and other areas in New York. At December 31, 1998, $1.2 billion
or 81.5% of the Bank's net loan  portfolio  were  secured by one to four  family
residences  of which  $797.7  million  were  located  on  Staten  Island  and an
additional $316.8 million located in other areas of New York State.

         In addition to loans secured by single-family  residential real estate,
the Bank's  mortgage loan portfolio  includes  loans secured by commercial  real
estate,  which  amounted to $137.7  million or 9.5% of the net loan portfolio at
December 31, 1998,  construction and land loans,  which totaled $42.4 million or
2.9% at December 31, 1998, home equity loans,  which totaled $6.1 million or .4%
at  December  31,  1998,  and loans  secured by  multi-family  (over four units)
residential properties,  which amounted to $33.3 million or 2.3% of the net loan
portfolio  at  December  31,  1998.  In addition  to  mortgage  loans,  the Bank
originates various other loans including  commercial business loans and consumer
loans.  At December  31, 1998,  the Bank's  total other loans  amounted to $67.6
million or 4.6% of the net loan portfolio.

         The types of loans that the Bank may  originate  are subject to federal
and state law and  regulations.  Interest rates charged by the Bank on loans are
affected principally by the demand for such loans, the supply of money available
for lending  purposes and the rates  offered by its  competitors.  These factors
are, in turn, affected by general and economic  conditions,  the monetary policy
of the federal government,  including the Federal Reserve Board, legislative tax
policies and governmental budgetary matters.

                                       2
<PAGE>
         Loan  Portfolio  Composition.   The  following  table  sets  forth  the
composition of the Bank's loans at the dates indicated.
<TABLE>
<CAPTION>
                                                                                   At December 31,
                                         1998                           1997                             1996         
                                         ----                           ----                             ----         
                                            Percent of                     Percent of                      Percent of 
                                Amount          Total        Amount           Total           Amount           Total  
                                ------          -----        ------           -----           ------           -----  
                                                                                     (Dollars in Thousands)
<S>                         <C>                <C>       <C>              <C>            <C>                <C>     <C
Mortgage loans:
One to four family            $ 1,187,212        81.48%    $  863,694       79.76%         $ 743,089          76.76%  
residential................                                                                                  
  Multi-family residential.        33,328          2.29        28,218        2.61             26,444           2.73   
  Commercial real estate...       137,720          9.45       120,084       11.09            115,593          11.94   
  Construction and land....        42,420          2.91        40,479        3.74             28,779           2.97   
  Home equity..............         6,121          0.42         6,538        0.60              7,464           0.76   
                                ---------        ------     ---------       ------           -------         ------   
    Total mortgage loans...     1,406,801         96.55     1,059,010        97.80           921,369          95.18   
Other loans:
  Student loans............           940          0.06         4,033        0.37              4,522           0.47   
  Automobile leases (1)....             -          0.00             -          -              28,249           2.92   
  Passbook loans...........         5,989          0.41         6,929        0.00              5,933           0.61   
  Commercial business loans        36,592          2.51        19,559        1.84             14,995           1.55   
  Other....................        24,070          1.65        13,212        1.22              9,712           1.00   
                                ---------        ------     ---------       ------           -------         ------   
    Total other loans......        67,591          4.63        43,733         4.04            63,411           6.55   
                                ---------        ------     ---------       ------           -------         ------   
    Total loans receivable.     1,474,392        101.18     1,102,743       101.84           984,780         101.73   
Less:
  Premium (discount) on             1,194          0.08         (729)       (0.07)           (3,475)         (0.36)   
loans purchased..                                                                                                     
  Allowance for loan losses      (16,617)        (1.14)      (15,709)       (1.45)           (9,977)         (1.03)   
                                                                                                                      
  Deferred loan fees.......       (1,910)        (0.12)       (3,387)       (0.32)           (3,313)       (0.34)     
                                ---------        ------     ---------       ------           -------         ------   
                                                                                                                      
Loans receivable, net......   $ 1,457,059       100.00%    $1,082,918       100.00%       $ 968,015         100.00%  
                              ===========       ======     ==========       ======        =========                  
                                                                                                      
<PAGE>
<CAPTION>
                                                 1995
                                                 ----
                                             Percent of              Percent
                                  Amount        Total      Amount       of
                                  ------        -----      ------       --
                                          (Dollars in Thousands)
<S>                         <C>               <C>     <C>          <C>   
Mortgage loans:
One to four family           $ 611,964         76.39%  $ 506,397    83.16%
residential................ 
  Multi-family residential.     25,977          3.24      24,347    4.00
  Commercial real estate...     99,000         12.36      30,037    4.93
  Construction and land....     18,123          2.26       3,003    0.49
  Home equity..............      8,193          1.02       9,858    1.59
                               -------        ------     -------  ------
    Total mortgage loans...    763,257         95.27     573,442   94.17
Other loans:
  Student loans............      6,072          0.76      23,398    3.84
  Automobile leases (1)....     18,705          2.33       8,344    1.37
  Passbook loans...........      5,683          0.71       4,673    0.77
  Commercial business loans     15,257          1.90         200    0.03
  Other....................      9,079          1.13       5,972    0.98
                               -------        ------     -------  ------
    Total other loans......     54,796          6.84      42,587    6.99
                               -------        ------     -------  ------
    Total loans receivable.    818,053        102.11     616,029  101.16
Less:
  Premium (discount) on                       (0.36)               (0.19)
loans purchased..              (2,911)                   (1,134)
  Allowance for loan losses   (10,704)        (1.34)               (0.51)
                                                         (3,124)
  Deferred loan fees.......    (3,301)        (0.41)     (2,817)
                               -------        ------     -------  ------
                                                                   (0.46)
Loans receivable, net...... $ 801,137         100.00% $ 608,954  100.00%
                            =========         ======  =========  ====== 
</TABLE>

(1) Consists of loans secured by assignments of automobile lease payments.


                                       3
<PAGE>
<TABLE>
<CAPTION>
                                                            Year Ended December 31,
                                                      1998              1997              1996
                                                   ----------      ----------          --------
                                                               (Dollars In Thousands)
<S>                                               <C>               <C>                <C>     
Total loans held at beginning
  of period................................       $ 1,102,743       $ 984,780          $818,053
Originations of loans:
  Mortgage loans:
    One to four family residential.........           508,124         194,937           181,200
    Multi-family residential...............             9,988           4,603             2,087
    Commercial real estate.................            41,294          22,171            35,677
    Construction and land..................            38,514          27,936            32,080
    Home equity............................             2,686           2,744             1,224
  Other loans:
    Student loans..........................             2,205           3,202             3,469
    Passbook loans.........................             5,666           8,614             5,995
    Commercial business loans..............            23,180           9,415             7,806
    Other consumer loans (1)...............            12,197           7,666             3,131
                                                  -----------       ---------          --------
      Total  originations..................           643,854         289,512           287,950
Purchases of loans:
  Mortgage loans:
    One to four family residential (2).....            59,412              --                --
    Multi-family residential...............                --              --                --
    Commercial real estate.................                --              --                --
    Construction and land..................                --              --                --
    Home equity............................                --              --                --
  Other loans:                                                             --
    Student loans..........................                --              --                --
    Passbook loans.........................                --              --                --
    Commercial business loans..............                --              --                --
    Other consumer loans...................             6,855              --                --
                                                  -----------       ---------          --------
      Total purchases .....................            66,267              --                --
                                                  -----------       ---------          --------
        Total originations and purchases...           710,121         289,512           287,950
                                                  -----------       ---------          --------
<PAGE>
<CAPTION>
                                                            Year Ended December 31,
                                                      1998              1997              1996
                                                   ----------      ----------          --------
                                                               (Dollars In Thousands)
<S>                                               <C>               <C>                <C>     
Loans sold:
  Mortgage loans:
    One to four family residential(3)......            57,577           1,104                --
    Multi-family residential...............                --              --                --
    Commercial real estate.................                --              --                --
    Construction and land..................                --              --                --
    Home equity............................                --              --                --
  Other loans:
    Student loans..........................                --           3,185             3,340
     Passbook loans........................                                --                --
    Commercial business loans..............                --              --                --
    Other consumer loans...................                --              --                --
                                                  -----------       ---------          --------
      Total sold...........................            57,577           4,289             3,340
Transfers to real estate owned..........                1,166           1,149             1,629
Charge-offs................................             2,119           1,022             2,373
Repayments.................................           201,091         165,089           113,881
                                                  -----------       ---------          --------
Net activity in loans......................           448,091         117,963           166,727
                                                  -----------       ---------          --------
Gross loans held at end of period..........        $1,550,834      $1,102,743          $984,780
                                                   ==========      ==========          ========
</TABLE>


(1) Includes amounts drawn on overdraft loans.

(2) Represents loans purchased in the Ivy Mortgage Corp. acquisition.

(3) Loan sales by Ivy Mortgage Corp.

                                       4
<PAGE>
         The lending  activities of Staten Island Savings are subject to written
underwriting standards and loan origination procedures established by management
and approved by the Bank's  Board of  Directors.  Applications  for mortgage and
other loans are taken at all of the Bank's  branch  offices.  In  addition,  the
Bank's business development officers,  loan officers and branch managers call on
individuals in the Bank's market area in order to solicit new loan  originations
as well as other  banking  relationships.  The Bank also  relies on  independent
mortgage brokers,  a group of whom are authorized to accept and process mortgage
loan  applications  on the Bank's  behalf,  and a non-employee  commercial  loan
solicitor in order to obtain new loan  applications.  All loan  applications are
forwarded to the Bank's loan  origination  center for underwriting and approval.
The Bank's  employees at the loan  origination  center  supervise the process of
obtaining  credit reports,  appraisals and other  documentation  involved with a
loan. The Bank requires that a property appraisal be obtained in connection with
all new mortgage  loans.  Property  appraisals  are performed by an  independent
appraiser  from a list approved by the Bank's Board of Directors.  Staten Island
Savings  requires that title insurance and hazard insurance be maintained on all
collateral  properties (except for home equity loans and home secured loans) and
that flood insurance be maintained if the property is within a designated  flood
plain.

         Certain  officers  of the Bank  have  been  authorized  by the Board of
Directors to approve  loans up to certain  designated  amounts.  The Loan Review
Committee  of the Board of  Directors  must  approve  all loans where new monies
advanced would increase  borrowers or guarantors total  outstanding  credit with
the Bank above $1.5 million but not exceeding  $5.0 million.  Loans in excess of
$5.0 million must be approved by the full Board of Directors of the Bank.

         A  federal  savings  association  generally  may not make  loans to one
borrower and related  entities in an amount which exceeds 15% of its  unimpaired
capital and surplus,  although  loans in an amount equal to an additional 10% of
unimpaired  capital and surplus may be made to a borrower if the loans are fully
secured by readily marketable securities.  However, the Bank generally maintains
a more restrictive limit of loans to any one borrower and related entities of 5%
of the Bank's unimpaired  capital and surplus,  or $21.1 million at December 31,
1998.

         One to  Four  Family  Residential.  Substantially  all  of  the  Bank's
single-family   residential   mortgage  loans  consist  of  conventional  loans.
Conventional  loans are loans that are neither  insured by the  Federal  Housing
Administration  ("FHA") or partially  guaranteed  by the  Department of Veterans
Affairs  ("VA").  The vast  majority  of the  Bank's  single-family  residential
mortgage  loans are  secured by  properties  located in Staten  Island and, to a
lesser extent, Brooklyn and other areas of New York. Historically,  the Bank has
retained  substantially  all mortgage  loans which it has originated and has not
engaged in sales of residential  mortgage  loans.  As of December 31, 1998, $1.2
billion,   or  81.5%,  of  the  Bank's  net  loans  consisted  of  single-family
residential  mortgage loans.  The Bank originated  $508.1 million of one to four
family  residential  mortgage  loans during the year ended December 31, 1998 and
$194.9  million  and  $181.2  million in 1997 and 1996,  respectively.  The Bank
anticipates that a significant  portion of its future new loan originations will
continue to be single-family residential mortgage loans.

                                       5
<PAGE>
         The Bank's  residential  mortgage  loans  have  either  fixed  rates of
interest or  interest  rates which  adjust  periodically  during the term of the
loan. Fixed-rate loans generally have maturities ranging from 10 to 30 years and
are fully amortizing with monthly or bi-weekly loan payments sufficient to repay
the total  amount of the loan with  interest  by the end of the loan  term.  The
Bank's  fixed-rate  loans generally are originated  under terms,  conditions and
documentation  which  permit  them  to  be  sold  to  U.S.  Government-sponsored
agencies,  such as the Federal Home Loan  Mortgage  Corporation  ("FHLMC"),  and
other  investors in the secondary  market for  mortgages.  At December 31, 1998,
$855.5 million, or 72.1%, of the Bank's single-family residential mortgage loans
were fixed-rate loans. Substantially all of the Bank's single-family residential
mortgage loans contain due-on-sale clauses, which permit the Bank to declare the
unpaid  balance to be due and payable  upon the sale or transfer of any interest
in the property securing the loan. The Bank enforces such due-on-sale clauses.

         The adjustable-rate  single-family  residential  mortgage ("ARM") loans
currently  offered by the Bank have interest rates which adjust every one, three
or five years in  accordance  with a  designated  index such as one-,  three- or
five-year U.S.  Treasury  obligations  adjusted to a constant  maturity ("CMT"),
plus a stipulated margin. In addition,  the Bank offers an ARM with a fixed-rate
for the first ten years which adjusts on an annual basis thereafter. At December
31, 1998, the Bank's five-year and ten-year ARM loans amounted to $202.4 million
and  $93.0  million,  respectively.  The  Bank's  adjustable-rate  single-family
residential real estate loans generally have a cap of 2% thru 5% on any increase
or decrease in the interest rate at any adjustment date, and include a specified
cap on the maximum  interest rate over the life of the loan, which cap generally
is 5% or 6% above  the  initial  rate.  From time to time,  based on  prevailing
market  conditions,  the Bank may offer ARM loans with  initial  rates which are
below the fully indexed rate. Such loans generally are underwritten based on the
fully indexed rate.  The Bank's  adjustable-rate  loans require that any payment
adjustment  resulting  from a change in the interest rate of an  adjustable-rate
loan be sufficient to result in full  amortization of the loan by the end of the
loan term and,  thus, do not permit any of the increased  payment to be added to
the  principal  amount of the  loan,  or  so-called  negative  amortization.  At
December  31,  1998,  $331.7  million  or  27.9%  of  the  Bank's  single-family
residential mortgage loans were adjustable-rate loans.

         Adjustable-rate  loans  decrease the risks  associated  with changes in
interest  rates but involve  other risks,  primarily  because as interest  rates
increase,  the loan payment by the borrower increases to the extent permitted by
the terms of the loan, thereby  increasing the potential for default.  Moreover,
as with fixed-rate  loans, as interest rates increase,  the marketability of the
underlying  collateral  property  may be adversely  affected by higher  interest
rates. The Bank believes that these risks, which have not had a material adverse
effect on the Bank to date,  generally,  are less than the risks associated with
holding fixed-rate loans in an increasing interest rate environment.

         The volume and types of ARMs  originated by the Bank have been affected
by such market  factors as the level of interest  rates,  competition,  consumer
preferences  and   availability   of  funds.  In  recent  periods,   demand  for
single-family  ARMs has been  relatively weak due to the prevailing low interest
rate  environment  and consumer  preference for fixed-rate  loans.  Accordingly,
although the Bank will  continue to offer  single-family  ARMs,  there can be no
assurance that in the future the

                                       6
<PAGE>
Bank will be able to  originate a  sufficient  volume of  single-family  ARMs to
increase or maintain the proportion that these loans bear to total loans.

         The Bank's  single-family  residential  mortgage loans generally do not
exceed $700,000.  In addition,  the maximum  loan-to-value ("LTV") ratio for the
Bank's  single-family  residential  mortgage  loans  generally  is  95%  of  the
appraised  value of the  security  property,  provided,  however,  that  private
mortgage  insurance  is  obtained on the  portion of the  principal  amount that
exceeds 80% of the appraised value.

         At December  31, 1998,  the Bank's home equity  loans  amounted to $6.1
million  or 0.4% of the Bank's net loans.  The Bank  offers  floating  rate home
equity  lines of credit.  Home  equity  loans,  like  single-family  residential
mortgage  loans,  are  secured  by  the  underlying  equity  in  the  borrower's
residence.  However,  the Bank generally  obtains a second mortgage  position to
secure its home equity loans. The Bank's home equity loans generally require LTV
ratios of 80% or less after taking into consideration any first mortgage loan.

         Commercial  Real Estate Loans and  Multi-Family  Residential  Loans. At
December  31, 1998,  the Bank's  commercial  real estate loans and  multi-family
residential  mortgage  loans  amounted  to $137.7  million  and  $33.3  million,
respectively, or 9.5% and 2.3%, respectively, of the Bank's net loan portfolio.

         The Bank's  commercial real estate loans generally are secured by small
office  buildings,  retail and industrial use buildings,  strip shopping centers
and other  commercial  uses  located  in the  Bank's  market  area.  The  Bank's
commercial  real estate loans seldom exceed $1.0 million and, as of December 31,
1998, the average size of the Bank's  commercial real estate loans was $325,000.
The Bank  originated  $41.3 million of  commercial  real estate loans during the
year ended  December  31,  1998  compared to $22.2  million  and $35.7  million,
respectively, of commercial real estate loan originations in 1997 and 1996.

         The Bank's multi-family  residential real estate loans are concentrated
in Brooklyn and, to a lesser extent,  Staten Island.  The Bank originated  $10.0
million of  multi-family  residential  real estate  loans  during the year ended
December 31, 1998  compared to $4.6 million and $2.1 million,  respectively,  of
originations  in 1997 and 1996.  The Bank  generally  has not been a substantial
originator  of  multi-family  residential  real estate loans due to, among other
factors,  the  relatively  limited  amount of apartment  and other  multi-family
properties in Staten Island.

         The Bank's  commercial real estate and multi-family  residential  loans
generally  are three or  five-year  adjustable-rate  loans  indexed to  three-or
five-year U.S. Treasury obligations adjusted to a CMT, plus a margin. Generally,
fees of between 50 basis  points and 1.50% of the  principal  loan  balance  are
charged to the borrower  upon closing.  The Bank  generally  charges  prepayment
penalties on commercial real estate and multi-family residential mortgage loans.
Although terms for multi-family residential and commercial real estate loans may
vary, the Bank's underwriting  standards generally provide for terms of up to 25
years with amortization of principal over the term of the loan and LTV ratios of
not more than 75%. Generally, the Bank obtains personal guarantees

                                       7
<PAGE>
of the  principals as  additional  security for any  commercial  real estate and
multi-family residential loans.

         The Bank  evaluates  various  aspects of  commercial  and  multi-family
residential  real estate loan  transactions in an effort to mitigate risk to the
extent  possible.  In underwriting  these loans,  consideration  is given to the
stability of the property's  cash flow history,  future  operating  projections,
current and projected occupancy,  position in the market,  location and physical
condition.  The Bank has also generally imposed a debt coverage ratio (the ratio
of net cash from  operations  before payment of debt service to debt service) of
not less than 125%. The underwriting  analysis also includes credit checks and a
review of the financial condition of the borrower and guarantor,  if applicable.
An appraisal report is prepared by an independent appraiser  commissioned by the
Bank to  substantiate  property  values  for every  commercial  real  estate and
multi-family  loan  transaction.  All appraisal reports are reviewed by the Bank
prior to the closing of the loan.

         Commercial  real estate and  multi-family  residential  lending entails
substantially different risks when compared to single-family residential lending
because such loans often  involve  large loan  balances to single  borrowers and
because the  payment  experience  on such loans is  typically  dependent  on the
successful operation of the project or the borrower's business.  These risks can
also be  significantly  affected  by supply and demand  conditions  in the local
market for apartments,  offices, warehouses, or other commercial space. The Bank
attempts  to minimize  its risk  exposure  by  limiting  such  lending to proven
businesses,  only  considering  properties with existing  operating  performance
which  can  be  analyzed,  requiring  conservative  debt  coverage  ratios,  and
periodically monitoring the operation and physical condition of the collateral.

         As of December 31, 1998, $6.5 million or 4.7% of the Bank's  commercial
real estate  loans and  $131,000 or 0.4% of its  multi-family  residential  real
estate loans were considered non-performing loans.

         Construction and Land Loans. The Bank originates primarily  residential
construction  loans to local  (primarily  Staten  Island) real estate  builders,
generally  with  whom it has an  established  relationship.  To a  significantly
lesser extent, the Bank originates such loans to individuals who have a contract
with a builder for the construction of their residence.  The Bank's construction
loans are secured by property  located  primarily in the Bank's  market area. At
December 31, 1998, construction and land loans amounted to $42.4 million or 2.9%
of  the  Bank's  net  loan  portfolio  of  which  $32.0  million   consisted  of
construction  loans and $10.4 million  consisted of land loans. In addition,  at
such date,  the Bank had $14.1  million of  undisbursed  funds for  construction
loans in process.  The Bank originated  $38.5 million of  construction  and land
loans during the year ended  December 31,  1998,  compared to $27.9  million and
$32.1 million of construction loans in 1997 and 1996, respectively.

         The Bank's construction loans generally have floating rates of interest
for a term of up to two years. Construction loans to builders are typically made
with a maximum  loan to value  ratio of 75%.  The Bank's  construction  loans to
local  builders  are made on either a pre-sold or  speculative  (unsold)  basis.
However, the Bank generally limits the number of unsold homes under construction

                                       8
<PAGE>
to its builders, with the amount dependent on the reputation of the builder, the
present outstanding obligations of the builder, the location of the property and
prior  sales of homes in the  development  and the  surrounding  area.  The Bank
generally limits the number of construction  loans for speculative  units to two
to four model homes per project.

         Prior to making a  commitment  to fund a  construction  loan,  the Bank
requires an appraisal of the property by independent  appraiser  approved by the
Board of  Directors.  The Bank's staff also reviews and inspects each project at
the commencement of construction and prior to every disbursement of funds during
the term of the construction loan. Loan proceeds are disbursed after inspections
of the project based on a percentage of  completion.  The Bank requires  monthly
interest payments during the construction term.

         The Bank originates  land loans to local  developers for the purpose of
holding or developing  the land (i.e.,  roads,  sewer and water) for sale.  Such
loans are secured by a lien on the property, are generally limited to 60% of the
appraised  value of the secured  property and are typically made for a period of
up to two years with a floating  interest rate based on the prime rate. The Bank
requires  monthly  interest  payments  during  the  term of the land  loan.  The
principal  of the loan is  reduced  as lots are  sold and  released.  All of the
Bank's  land loans are  secured by  property  located  in its  market  area.  In
addition,  the Bank generally obtains personal guarantees from its borrowers and
originates such loans to developers with whom it has established relationships.

         Construction  and land  lending  generally is  considered  to involve a
higher level of risk as compared to permanent single-family residential lending,
due to the concentration of principal in a limited number of loans and borrowers
and the effects of general  economic  conditions  on  developers  and  builders.
Moreover,  a  construction  loan can  involve  additional  risks  because of the
inherent  difficulty in estimating both a property's  value at completion of the
project and the estimated cost (including  interest) of the project.  The nature
of these loans is such that they are  generally  more  difficult to evaluate and
monitor.  In  addition,  speculative  construction  loans to a  builder  are not
pre-sold and thus pose a greater  potential  risk to the Bank than  construction
loans to individuals on their personal residences.

         The Bank has attempted to minimize the foregoing  risks by, among other
things,  limiting the extent of its construction and land lending  generally and
by  limiting  its  construction  and  land  lending  to  primarily   residential
properties. In addition, the Bank has adopted strict underwriting guidelines and
other  requirements  for loans which are believed to involve higher  elements of
credit risk, by limiting the geographic  area in which the Bank will do business
to its existing market and by working with builders with whom it has established
relationships.  It is also the Bank's policy to obtain personal  guarantees from
the principals of its corporate borrowers on its construction and land loans.

         Other Loans. The Bank offers a variety of other or non-mortgage  loans.
Such other loans,  which include  commercial  business  loans,  passbook  loans,
student loans,  overdraft loans,  manufactured home loans and a variety of other
personal  loans,  amounted to $67.6 million or 4.6% of the Bank's loan portfolio
at December 31, 1998.

                                       9
<PAGE>
         At December 31, 1998, the Bank's commercial  business loans amounted to
$36.6 million or 2.5% of the Bank's net loan  portfolio.  The Bank's  commercial
business  loans have a term of up to five years and may have either  fixed-rates
of interest or, to a lesser  extent,  floating rates tied to the prime rate. The
Bank's commercial  business loans are made to small- to medium-sized  businesses
within  the Bank's  market  area.  A  substantial  portion  of the Bank's  small
business loans are unsecured with the remainder  generally  secured by perfected
security  interests in accounts  receivable  and  inventory  or other  corporate
assets.  In addition,  the Bank generally  obtains personal  guarantees from the
principals of the borrower with respect to all  commercial  business  loans.  In
addition,  the Bank may extend loans for a commercial business purpose which are
secured by a mortgage on the proprietor's home or the business property. In such
cases, the loan, while  underwritten to commercial  business loan standards,  is
reported as a single-family or commercial real estate mortgage loan, as the case
may be.  Commercial  business  loans  generally  are deemed to involve a greater
degree of risk than single-family residential mortgage loans.

         The Bank's commercial  business loans include  discounted loans,  which
amounted to $8.2 million or 0.6% of the Bank's  loans at December 31, 1998.  The
Bank's  discounted  loans,  which are made  primarily to local  businesses,  are
designed  to provide an interim  source of  financing  and require no payment of
principal  or  interest  until the due date of the loan,  which may be up to one
year but  generally  is 60 or 90 days  from the date of  origination.  While the
borrower is contractually  obligated to repay the entire face amount of the loan
at  maturity,  the Bank  advances  only a portion  of the face  amount  with the
difference   constituting  the  interest  component.  In  addition  to  personal
guarantees, discounted loans may also be secured by perfected security interests
in receivables.  However,  due to the lack of an  amortization  schedule and, in
certain cases,  the absence of perfected  security  interests,  discounted loans
generally  may be deemed to  involve a greater  risk of loss than  single-family
residential mortgage loans.

         At December 31, 1998,  included in total other loans as other loans was
$6.8 million of loans secured by manufactured  housing. This represents 0.46% of
the Bank's net loan portfolio. The Bank currently purchases these loans, after a
review of the loan  documentation  and  underwriting  which is  prepared  by the
company  originating  the  loan.  The  majority  of the  loans  are  secured  by
manufactured housing and are located in the Northeastern section of the country.
The Bank  services  the loan and is assisted by the  originating  company in the
collection process.

         At December 31, 1998, the Bank had $1.0 million of student loans in its
portfolio. The Bank has been and continues to be an active originator of student
loans.  Substantially,  all of these loans are originated  under the auspices of
the New York State Higher Education Services Corporation ("NYSHESC").  Under the
terms of these loans, no repayment is due until the student's  graduation,  with
98% of the  principal  guaranteed  by the NYSHESC.  The terms and rates of these
loans are established by the NYSHESC.  Presently, the Bank's general practice is
to sell its student loans into the secondary market as the loans are originated.

         The  balance  of the Bank's  other  loans  consist of loans  secured by
passbook  accounts,  loans on overdraft  accounts,  home  improvement  loans and
various other personal loans.

                                       10
<PAGE>
         Loans Held For Sale. At December 31, 1998 the Bank had $77.9 million of
loans held for sale.  Such loans are originated by the Mortgage  Company through
its network of retail loan  origination  offices.  The loans are underwritten by
the Mortgage Company to meet the standards of its investors.

         The Bank has  provided the  Mortgage  Company with a warehouse  line of
credit to fund the loans.  The  majority of the loans are secured by one to four
family residences.  The Mortgage Company also has a line of credit with the Bank
for its operating cash needs. Both borrowing  arrangements have similar terms to
other  commercial  borrowers with similar loan  products.  Revenues and expenses
generated are eliminated on the consolidated financial statements.

         A majority  of the loans are sold  within a 45 day  period to  approved
buyers.  Revenues  and costs in  originating  and selling the loan are  deferred
until the loan is sold and the transaction is completed. Revenues generated from
the sale are recorded as other income in the  Company's  consolidated  financial
statements.

         Loan  Origination  and Loan Fees.  In addition  to  interest  earned on
loans, the Bank receives loan origination fees or "points" for many of the loans
it  originates.  Loan points are a  percentage  of the  principal  amount of the
mortgage loan and are charged to the borrower in connection with the origination
of the loan.

         In  accordance  with SFAS No. 91, which  addresses the  accounting  for
non-refundable  fees and costs  associated with  originating or acquiring loans,
the Bank's loan  origination  fees and certain  related direct loan  origination
costs are offset,  and the  resulting  net amount is deferred  and  amortized as
interest  income over the contractual  life,  adjusted for  prepayments,  of the
related loans as an adjustment to the yield of such loans. At December 31, 1998,
the Bank had $1.9 million of such deferred loan fees and costs, net.

Asset Quality

         General.  As a part of the Bank's efforts to improve its asset quality,
it has developed and  implemented  an asset  classification  system.  All of the
Bank's assets are subject to review under this classification  system. Loans are
periodically  reviewed  and the  classifications  are  reviewed  by the Board of
Directors on at least a quarterly  basis. In addition,  the Bank has retained an
independent third party consultant to review the Bank's  classifications,  among
other things,  on a periodic  basis.  The Bank has also added staff and enhanced
the procedures of the loan administration area in the collection and loan review
area.

         When a borrower  fails to make a required  payment on a loan,  the Bank
attempts to cure the deficiency by contacting the borrower and seeking  payment.
Contacts  are  generally  made 16 days  after a payment is due.  In most  cases,
deficiencies are cured promptly.  If a delinquency  continues,  late charges are
assessed  and  additional  efforts are made to collect the loan.  While the Bank
generally  prefers to work with  borrowers  to resolve such  problems,  when the
account becomes 90 days  delinquent,  the Bank  institutes  foreclosure or other
proceedings, as necessary, to minimize any potential loss.

                                       11
<PAGE>
         Loans  are  placed  on  nonaccrual  status  when,  in the  judgment  of
management,  the  probability of collection of interest is deemed to be doubtful
and the value of the  collateral  is not  sufficient  to satisfy  all  interest,
principal and potential  costs due on the loan.  Management  reviews  individual
loans to determine their accrual status when they approach 90 days past due. The
Bank does not accrue  interest on unsecured  loans that are 90 days or more past
due.  When a loan is placed  on  nonaccrual  status  previously  accrued  unpaid
interest is deducted from interest income.

         Real  estate  acquired  by the Bank as a result  of  foreclosure  or by
deed-in-lieu  of  foreclosure  is  classified  as real estate  owned until sold.
Pursuant to Statement of Position ("SOP") 92-3 issued by the American  Institute
of Certified Public Accountants ("AICPA") in April 1992, which provides guidance
on  determining  the balance  sheet  treatment  of  foreclosed  assets in annual
financial  statements for periods ending on or after December 15, 1992, there is
a  rebuttable  presumption  that  foreclosed  assets  are held for sale and such
assets are  recommended to be carried at the lower of fair value minus estimated
costs to sell the property,  or cost  (generally  the balance of the loan on the
property at the date of acquisition).  After the date of acquisition,  all costs
incurred in  maintaining  the property  are expensed and costs  incurred for the
improvement or development of such property are  capitalized up to the extent of
their net  realizable  value.  The Bank's  accounting  for its real estate owned
complies with the guidance set forth in SOP 92-3.

         Delinquent Loans. The following table sets forth information concerning
delinquent  mortgage  loans at December  31,  1998,  in dollar  amounts and as a
percentage of each category of the Bank's loan portfolio.  The amounts presented
represent the total outstanding  principal balances of the related loans, rather
than the actual payment amounts which are past due.
<TABLE>
<CAPTION>
                                                                                  December 31, 1998
                                                                                  -----------------
                                                            30-59 Days               60-89 Days               90 Days or More
                                                   -------------------------   ------------------------    ---------------------
                                                                 Percent of               Percent of                 Percent of
                                                   Amount      Loan Category   Amount     Loan Category    Amount  Loan Category
                                                   ------      -------------   ------     -------------    ------  -------------
                                                                                (Dollars in Thousands)
<S>                                               <C>              <C>        <C>             <C>         <C>            <C>  
Mortgage loans:                                                                                                         
  Residential:                                                                                                          
    Single-family ..............................  $   950          0.08%      $ 7,814         0.62%       $ 2,350        0.20%
    Multi-family ...............................      145          0.44           168         0.50           --          0.00%
  Commercial real estate .......................      334          0.24           727         0.53          1,495        1.09%
  Construction and land ........................       79          0.19         1,168         2.75          3,028        7.14%
  Home equity ..................................       12          2.58           210         3.43           --          0.00%
                                                  -------          ----       -------         ----        -------        ---- 
    Total ......................................  $ 1,520          0.54%      $10,087         3.43%       $ 6,873        0.49%
                                                                                                                        
Other loans:                                                                                                            
  Commercial business loans ....................    2,569          7.02%         1,02         4.10%            50        0.14%
  Other loans ..................................      860          2.77%          665          .15%           499        1.61%
                                                  -------          ----       -------         ----        -------        ---- 
                  Total other loans ............    3,429          5.07%        2,167         3.21%           549        0.81%
                                                  -------          ----       -------         ----        -------        ---- 
                      Total loans ..............  $ 4,949          0.34%      $12,254         0.83%       $ 7,422        0.50%
                                                  =======          ====       =======         ====        =======        ==== 
</TABLE>

                                       12
<PAGE>
         Non-Performing  Assets. The following table sets forth information with
respect to non-performing  assets identified by the Bank,  including  nonaccrual
loans and other real estate owned, and non-performing investments in real estate
at the dates indicated.
<TABLE>
<CAPTION>
                                                                           At December 31,
                                                                           ---------------
                                               1998            1997            1996            1995            1994
                                               ----            ----            ----            ----            ----
                                                                                     (Dollars in Thousands)
<S>                                        <C>              <C>                <C>         <C>             <C>     
Nonaccrual loans:
    Mortgage loans:
        Single-family residential...         $7,067           $9,395            $10,417    $11,159(1)        $6,692
        Multi-family residential....            131              319                322         98               86
        Commercial real estate......          6,534            8,436             11,102     11,653              560
        Construction and land.......          1,761            1,131                 --        379              240
        Home equity.................            212              545                644        124              --
    Other loans:
        Automobile leases...........             --               --                 15         18              --
        Commercial business loans...            346              835                 81         49              --
        Discounted loans............                                                 25        126              --
        Other loans.................            181              570                144        307               61
                                           --------         --------           --------    --------        --------
            Total nonaccruing loans.         16,232           21,231             22,750      23,913           7,639
                                           --------         --------           --------    --------        --------
        Total non-performing loans...        16,232           21,316             22,751      24,215           8,054
                                           --------         --------           --------    --------        --------
    Other real estate owned, net.....           849             618               1,103         627             373
                                           --------         --------           --------    --------        --------
        Total non-performing assets..      $ 17,081         $ 21,934           $ 23,854    $ 24,842        $  8,427
                                           ========         ========           ========    ========        ========

Non-performing assets to total
  loans.............................           1.10%           1.98%             2.42%        3.04%            1.37%
Non-performing assets to total
  assets............................           0.45%           0.82%             1.34%        1.44%            0.61%
Non-performing loans to total
  loans.............................           1.05%           1.93%             2.31%        2.96%            1.31%
Non-performing loans to total
  assets............................           0.43%           0.80%             1.28%        1.40%            0.59%

</TABLE>

(1) The acquisition of Gateway occurred in August 1995.
<PAGE>
         Non-performing  assets at December 31, 1998 totaled  $17.1 million down
from $21.9  million at December 31, 1997 and $23.9 million at December 31, 1996.
The primary reason for the increase in non-performing assets in 1995 compared to
earlier periods was the acquisition of a local  commercial  bank. While the Bank
has continued to originate  commercial real estate loans,  construction and land
loans,  and  commercial  business  loans,  and intends to increase  the level of
originations  of  such  loans,  management  has  implemented  loan  underwriting
policies  and  procedures  which it believes  are more  conservative  than those
previously  used by this  commercial  bank.  Management  has also  enhanced  the
collection and workout procedures and loan  administration  staff with regard to
non-performing assets which is reflected in the decrease achieved in 1998.

         The interest income that would have been recorded during the year ended
December 31, 1998 if all of the Bank's  non-performing  loans at the end of such
period had been  current in  accordance  with their terms during such period was
$794,000.  The actual amount of interest 

                                       13
<PAGE>
recorded  as income (on a cash  basis) on such loans  during  1998  amounted  to
$713,000.

         Classified and Criticized Assets. Federal regulations require that each
insured  institution  classify its assets on a regular  basis.  Furthermore,  in
connection with  examinations of insured  institutions,  federal  examiners have
authority to identify  problem assets and, if appropriate,  classify them. There
are three  classifications  for problem  assets:  "substandard,"  "doubtful" and
"loss."  Substandard  assets  have  one  or  more  defined  weaknesses  and  are
characterized  by the distinct  possibility  that the insured  institution  will
sustain some loss if the  deficiencies  are not corrected.  Doubtful assets have
the weaknesses of substandard assets with the additional characteristic that the
weaknesses  make  collection  or  liquidation  in full on the basis of currently
existing  facts,  conditions  and  values  questionable  and  there  is  a  high
probability of loss. An asset classified loss is considered uncollectible and of
such  little  value  that  continuance  as an  asset of the  institution  is not
warranted.   Another  category   designated   "special  mention"  also  must  be
established  and maintained for assets which do not currently  expose an insured
institution  to a  sufficient  degree  of  risk  to  warrant  classification  as
substandard,  doubtful or loss. At December 31, 1998,  the Bank had an aggregate
of $25.8  million of classified  assets of which $14.9  million were  classified
substandard and $10.9 million of assets which were deemed special mention.

         Allowance for Loan Losses.  The allowance for loan losses is maintained
through  provisions  for loan losses which are  determined  by  management.  The
provision for loan losses are determined by management's  ongoing  evaluation of
the risks inherent in the portfolio.  Such evaluation  includes the national and
regional  economics,  the real estate market in the Bank's primary lending area,
chargeoff  and recovery  trends in the  portfolio,  and the  composition  of the
portfolio.  At December 31, 1998, the Bank's  allowance for loan losses amounted
to $16.6 million or 102.4% and 1.1% of the Bank's non-performing loans and total
loans receivable, respectively. The Bank's provision for loan losses amounted to
$1.6  million  for  1998  and  $6.0  million   during  1997  which   included  a
non-recurring amount of $4.0 million.

         Effective  December 21, 1993, and reinforced with a joint press release
November 24, 1998 the OTS, in conjunction  with the Office of the Comptroller of
the Currency,  the FDIC and the Federal Reserve Board, issued a Policy Statement
regarding  an  institution's  allowance  for loan and lease  losses.  The Policy
Statement,  which reflects the position of the issuing  regulatory  agencies and
does  not   necessarily   constitute   GAAP,   includes   guidance  (i)  on  the
responsibilities  of  management  for the  assessment  and  establishment  of an
adequate allowance and (ii) for the agencies' examiners to use in evaluating the
adequacy  of  such  allowance  and  the  policies  utilized  to  determine  such
allowance.  The Policy Statement also sets forth  quantitative  measures for the
allowance with respect to assets  classified  substandard  and doubtful and with
respect  to  the  remaining   portion  of  an   institution's   loan  portfolio.
Specifically,  the  Policy  Statement  sets  forth  the  following  quantitative
measures  which  examiners  may  use  to  determine  the  reasonableness  of  an
allowance: (i) 50% of the portfolio that is classified doubtful; (ii) 15% of the
portfolio  that is  classified  substandard;  and (iii) for the  portions of the
portfolio that have not been  classified  (including  loans  designated  special
mention), estimated credit losses over the upcoming 12 months based on facts and
circumstances  available on the evaluation date. While the Policy Statement sets
forth this quantitative  measure,  such guidance is not intended as a "floor" or
"ceiling." The Bank's policy for  establishing  loan losses is not  inconsistent
with the Policy Statement.

                                       14
<PAGE>
         The following table sets forth the activity in the Bank's allowance for
loan losses during the periods indicated.
<TABLE>
<CAPTION>
                                              Year Ended December 31,
                                  1998       1997       1996        1995      1994
                                 -------    -------    -------    -------    -------
                                              (Dollars in Thousands)
<S>                              <C>        <C>        <C>        <C>        <C>    
Allowance at beginning of
  period .....................   $15,709    $ 9,977    $10,704    $ 3,124    $ 3,180
Provisions ...................     1,594      6,003      1,000      8,026         76
Increase as a result of ......        96       --         --         --         --
acquisition
  Charge-offs:
    Mortgage loans:
      Single-family
        residential ..........       358        501      1,590        606        107
      Multi-family
        residential ..........        31        100       --         --           36
      Commercial real estate .       344        210        376       --         --
    Other loans ..............     1,386        507        729        176        275
                                 -------    -------    -------    -------    -------
      Total charge-offs ......     2,119      1,318      2,695        782        418
  Recoveries:
   Mortgage loans:
     Single-family
       residential ...........       267        533        408        198        166
     Multi-family residential       --         --         --         --           10
     Commercial real estate ..       210        251        413         19       --
     Construction and land ...         3         10       --         --         --
    Other loans ..............       857        253        147        119        110
                                 -------    -------    -------    -------    -------
      Total recoveries .......     1,337      1,047        968        336        286
                                 -------    -------    -------    -------    -------
Allowance at end of period ...   $16,617    $15,709    $ 9,977    $10,704    $ 3,124
                                 =======    =======    =======    =======    =======

Allowance for loan losses to
  total nonperforming loans at
  end of period ..............    102.37%     73.69%     43.85%     44.20%     38.79%
                                 =======    =======    =======    =======    =======

Allowance for loan losses to
total loans at end of period .      1.07%      1.42%      1.02%      1.32%      0.51%
                                 =======    =======    =======    =======    =======
</TABLE>

                                       15
<PAGE>
         The following table sets forth information concerning the allocation of
the Bank's allowance for loan losses by loan category at the dates indicated.
<TABLE>
<CAPTION>
                                                                             At December 31,
                                 1998                      1997                   1996                    1995           
                         ---------------------   ------------------------  ---------------------   --------------------  
                                   Percent of                 Percent of              Percent of             Percent of  
                                    Loan in                    Loan in                  Loan in                Loan in   
                                   Category to               Category to             Category to             Category to 
                         Amount    Total Loans   Amount      Total Loans   Amount    Total Loans   Amount    Total Loans 
                         ------    -----------   ------      -----------   ------    -----------   ------    ----------- 
                                                                         (Dollars in Thousands)
<S>                     <C>           <C>        <C>           <C>        <C>         <C>         <C>          <C>       
Residential ........   $  5,562         84.89%    $ 5,853       82.37%    $ 3,192       77.20%     $ 2,002       77.50%  
Other...............      7,721         11.74       6,696       15.43       5,842       17.98        7,735       17.77   
Other loans.........      3,334          4.40       3,160        4.04         943        6.55          967        6.84   
                        -------       ------     -------       ------      ------      ------      -------      ------   
 Total..............    $16,617       101.02%    $15,709       101.84%     $9,977      101.73%     $10,704      102.11%  
                        =======       ======     =======       ======      ======      ======      =======      ======   
<PAGE>
<CAPTION>
                            At December 31,
                                 1994
                        -----------------------     
                                    Percent of  
                                      Loan in   
                                    Category to 
                        Amount      Total Loans 
                        ------      ----------- 
                        (Dollars in Thousands)
<S>                    <C>            <C>    
Residential ........    $2,100          85.78%
Other...............       --            8.39
Other loans.........     1,024           6.99
                        ------         ------ 
 Total..............    $3,124         101.16%
                        ======         ====== 
</TABLE>


                                       16
<PAGE>
         The Bank will  continue  to monitor and modify its  allowance  for loan
losses  as  conditions  dictate.   While  management  believes  that,  based  on
information  currently  available,  the  Bank's  allowance  for loan  losses  is
sufficient  to cover  losses  inherent in its loan  portfolio  at this time,  no
assurance  can be given that the Bank's level of allowance  for loan losses will
be sufficient  to absorb future loan losses  incurred by the Bank or that future
adjustments  to the  allowance for loan losses will not be necessary if economic
and other conditions differ substantially from the economic and other conditions
used by  management  to determine  the current  level of the  allowance for loan
losses.  In addition,  the OTS, as an integral part of its examination  process,
periodically  reviews  the Bank's  allowance  for loan  losses.  Such agency may
require the Bank to make  additional  provisions for estimated loan losses based
upon judgments different from those of management.

Securities Activities

         General. As of December 31, 1998,  the Company had securities  totaling
$2.0 billion or 53.7% of the Company's total assets at such date. The unrealized
appreciation  on the Company's  securities  available for sale amounted to $15.5
million,  net of income taxes. The securities  investment policy of the Bank and
Company,  which has been  established  by the Board of  Directors,  is designed,
among  other  things,  to  assist  the  Bank in its  asset/liability  management
policies.  The investment policy emphasizes  principal  preservation,  favorable
returns on investments,  maintaining  liquidity  within  designated  guidelines,
minimizing credit risk and maintaining flexibility. Interest and dividend income
from the Company's  securities  portfolio is the largest source of income to the
Company.  The current  securities  investment  policies  permit  investments  in
various types of assets including  obligations of the U.S.  Treasury and federal
agencies,   investment   grade   corporate   obligations,   various   types   of
mortgage-backed and mortgage-related securities,  commercial paper, certificates
of deposit,  equities and federal funds sold to financial  institutions approved
by the Board of Directors.

         The Bank  converted  to a federally  chartered  mutual  savings bank in
August 1997. Prior to that date, the Bank operated as a New York State-chartered
mutual savings bank.  While operating  under its New York Charter,  the Bank was
permitted  to make certain  investments  in equity  securities  and stock mutual
funds. Pursuant to the current law for federally chartered thrifts, the Bank was
required to divest or  transfer  such  securities.  The Bank  transferred  these
securities  with a market value of $60.8 million to the Company during the month
of February 1998. The Company's securities portfolio as of December 31, 1998 was
$171.6 million,  consisting of equity  investments  and certain  corporate bonds
which are not legal investments for a federally chartered thrift.

         The Bank currently does not participate in hedging  programs,  interest
rate  swaps,  or  other  activities  involving  the  use  of  off-balance  sheet
derivative financial instruments. These activities require the prior approval of
the Board of Directors under the Bank's securities investment policy. Similarly,
the Bank has not and does not invest in mortgage derivative securities which are
deemed to be "high risk," or purchase  privately issued securities which are not
rated investment  grade. The Bank tests its securities on at least a semi-annual
basis to ensure that they would not be considered  "high risk"  securities under
Federal banking laws.

                                       17
<PAGE>
         At December 31, 1998, all of the Company's  securities  were classified
as available for sale.  Such  classification  as available for sale provides the
Company  with the  flexibility  to sell  securities  if  deemed  appropriate  in
response  to,  among  other  factors,  changes  in  interest  rates.  Securities
classified as available for sale are carried at fair value. Unrealized gains and
losses on available for sale  securities are  recognized as direct  increases or
decreases in equity,  net of applicable income taxes.  Securities  classified as
trading  account  are carried at market  value with any  increase or decrease in
unrealized  appreciation  or  depreciation  included  in  the  Company's  income
statement. As of December 31, 1998, the Company had no securities that were held
in a trading account. In the year ended December 31, 1998 the Company recognized
a net gain on  security  transactions  of  $524,000  compared  to net  losses on
security  transactions  of $85,000 and $2.7 million for the years ended December
31, 1997 and 1996, respectively.

         The Bank's investment policy provides  management with the authority to
sell securities  provided,  among other things,  any losses on such sales do not
exceed  $500,000,  in which event prior  approval of the Board of  Directors  is
required. Generally, management will enter into such securities sales only if it
believes that it can replace the securities sold with newly purchased securities
that,  due to their higher  yield,  will offset the losses within a twelve month
period. During the fourth quarter of 1996, management and the Board of Directors
reviewed the Bank's entire securities  portfolio and authorized  extensive sales
as part of its securities restructuring efforts. The Bank substantially replaced
the securities sold with securities having a significantly higher (over 75 basis
points)  projected  yield without,  in  management's  view,  sacrificing  credit
quality or liquidity.  The Bank does not anticipate that it will, as a matter of
course,  continue  to  authorize  similar  amounts  of losses in its  securities
activities.

                                       18
<PAGE>
      The  following  table sets  forth the  activity  in the  Bank's  aggregate
securities portfolio during the periods indicated.
<TABLE>
<CAPTION>
                                                   Year Ended December 31,
                                             1998           1997           1996
                                         -----------    -----------    -----------
                                                   (Dollars In Thousands)

<S>                                      <C>            <C>            <C>        
Securities at beginning of period ....   $ 1,350,466    $   703,134    $   788,622
Purchases:
  U.S. government and agencies .......        19,819         25,073         29,670
  State and municipals ...............          --             --             --
  Agency mortgage-backed securities ..       351,465        519,430        212,634
  Agency CMOs ........................       199,852        166,015         35,079
  Private CMOs .......................       374,353        165,137         53,258
  Other debt securities ..............       239,128            167           --
  Marketable equity securities .......       119,768         34,483         15,059
                                         -----------    -----------    -----------
    Total purchases ..................     1,304,385        910,305        345,700
Sales:
  U.S. government and agencies .......          --           30,000         71,051
  State and municipals ...............          --             --               70
  Agency mortgage-backed securities ..         2,772         18,183        113,617
  Agency CMOs ........................          --             --           16,332
  Private CMOs .......................          --           24,952           --
  Other debt securities ..............        88,168           --           36,042
  Marketable equity securities .......        18,284         24,822          3,305
                                         -----------    -----------    -----------
    Total sales ......................       109,224         97,957        240,417
Repayments and prepayments:
  U.S. government and agencies .......        49,943         22,025         46,800
  State and municipals ...............          --            3,045           --
  Agency mortgage-backed securities ..       263,362        104,187        102,748
  Agency CMOs ........................       134,220         33,366          4,399
  Private CMOs .......................        72,082         16,866          3,466
  Other debt securities ..............          --            1,000         31,767
  Marketable equity securities .......            60           --             --
                                         -----------    -----------    -----------
  Total repayments and prepayments ...       519,667        180,489        189,180
Accretion of discount and amortization
  of premium .........................        (2,392)          (520)          (692)
Unrealized gains or (losses) on
  available-for-sale securities ......         5,473         16,435           (899)
Realized gains and losses on trading
  assets .............................          --             (442)          --
                                         -----------    -----------    -----------
Securities at end of period ..........   $ 2,029,041    $ 1,350,466    $   703,134
                                         ===========    ===========    ===========
</TABLE>


                                       19
<PAGE>
         Mortgage-Backed and Mortgage-Related  Securities. At December 31, 1998,
the Company's  securities  included $913.0 million, or 24.2% of total assets, of
mortgage  participation  certificates  (which are also known as  mortgage-backed
securities).

         Mortgage-backed securities represent a participation interest in a pool
of single-family or multi-family mortgages.  The principal and interest payments
on  mortgage-backed  securities  are passed from the  mortgage  originators,  as
servicer,   through  intermediaries  (generally  U.S.  Government  agencies  and
government-sponsored  enterprises)  that pool and  repackage  the  participation
interests,  in the form of securities,  to investors such as the Bank. Such U.S.
Government agencies and government  sponsored  enterprises,  which guarantee the
payment of principal and interest to investors, primarily include the FHLMC, the
FNMA and the Government National Mortgage Association ("GNMA").

         The FHLMC is a private  corporation  chartered by the U.S.  Government.
The FHLMC issues  participation  certificates backed principally by conventional
mortgage  loans.  The FHLMC  guarantees  the timely  payment of interest and the
ultimate  return  of  principal  on  participation  certificates.  The FNMA is a
private corporation chartered by the U.S. Congress with a mandate to establish a
secondary  market for mortgage loans.  The FNMA guarantees the timely payment of
principal and interest on FNMA  securities.  FHLMC and FNMA  securities  are not
backed by the full faith and credit of the United States,  but because the FHLMC
and the FNMA are U.S.  Government-sponsored  enterprises,  these  securities are
considered  to be among the highest  quality  investments  with  minimal  credit
risks.  The GNMA is a government  agency  within the  Department  of Housing and
Urban Development which is intended to help finance  government-assisted housing
programs. GNMA securities are backed by FHA-insured and VA-guaranteed loans, and
the timely  payment of principal and interest on GNMA  securities are guaranteed
by the GNMA and  backed  by the full  faith and  credit of the U.S.  Government.
Because the FHLMC, the FNMA and the GNMA were established to provide support for
low- and  middle-income  housing,  there are limits to the maximum size of loans
that qualify for these programs.

         Mortgage-backed  securities  typically are issued with stated principal
amounts,  and the  securities  are backed by pools of mortgages  that have loans
with  interest  rates that are within a range and have varying  maturities.  The
underlying   pool  of  mortgages  can  be  composed  of  either   fixed-rate  or
adjustable-rate  loans. As a result, the risk  characteristics of the underlying
pool of mortgages,  (i.e.,  fixed-rate or adjustable-rate) as well as prepayment
risk, are passed on to the  certificate  holder.  The life of a  mortgage-backed
pass-through security thus approximates the life of the underlying mortgages.

         The Bank's  securities also include $711.0  million,  or 18.8% of total
assets, in collateralized mortgage obligations ("CMOs"), which are also known as
mortgage-related  securities.  CMOs have been  developed in response to investor
concerns  regarding the uncertainty of cash flows associated with the prepayment
option of the  underlying  mortgagor  and are typically  issued by  governmental
agencies,  governmental sponsored enterprises and special purpose entities, such
as trusts,  corporations or partnerships,  established by financial institutions
or  other  similar  institutions.  A CMO  can  be  collateralized  by  loans  or
securities which are insured or guaranteed by the FHLMC,

                                       21
<PAGE>
the FNMA or the GNMA. As of December 31, 1998, $234.6 million of the Bank's CMOs
were insured or guaranteed by the FHLMC,  FNMA or GNMA and the remaining  $476.3
million of the Bank's CMOs were rated "AAA" by national rating  agencies.  While
non-agency  private  issue CMOs are  somewhat  less liquid than CMOs  insured or
guaranteed by the GNMA,  FNMA or FHLMC,  they generally have a higher yield than
agency insured or guaranteed  CMOs. In contrast to pass-through  mortgage-backed
securities, in which cash flow is received pro rata by all security holders, the
cash  flow  from  the  mortgages  underlying  a CMO is  segmented  and  paid  in
accordance  with a  predetermined  priority  to  investors  holding  various CMO
classes. By allocating the principal and interest cash flows from the underlying
collateral  among the  separate  CMO  classes,  different  classes  of bonds are
created, each with its own stated maturity,  estimated average life, coupon rate
and  prepayment  characteristics.  The regular  interests  of some CMOs are like
traditional  debt  instruments  because they have stated  principal  amounts and
traditionally defined interest rate terms.  Purchasers of certain other CMOs are
entitled  to the  excess,  if  any,  of the  issuer's  cash  inflows,  including
reinvestment   earnings,   over  the  cash   outflows   for  debt   service  and
administrative  expenses.  These  CMOs may  include  instruments  designated  as
residual  interests,  which  represent  an  equity  ownership  interest  in  the
underlying  collateral,  subject to the first lien of the investors in the other
classes of the CMO.  Certain  residual  CMO  interests  may be riskier than many
regular  CMO  interests  to the extent  that they could  result in the loss of a
portion of the original investment. Moreover, cash flows from residual interests
are very sensitive to prepayments  and, thus,  contain a high degree of interest
rate risk. As of December 31, 1998, the Bank's CMOs did not include any residual
interests, or interest-only or principal-only securities. As a matter of policy,
the Bank does not invest in  residual  interests  of CMOs or  interest-only  and
principal-only securities.

         Mortgage-backed and  mortgage-related  securities  generally yield less
than  the  loans  which  underlie  such  securities  because  of  their  payment
guarantees or credit  enhancements which offer nominal credit risk. In addition,
mortgage-backed  and related securities are more liquid than individual mortgage
loans and may be used to collateralize  borrowings of the Bank.  Mortgage-backed
securities  issued or guaranteed by the FNMA or the FHLMC (except  interest-only
securities or the residual interests in CMOs) are weighted at no more than 20.0%
for  risk-based  capital  purposes,  compared to a weight of 50.0% to 100.0% for
residential loans.

         The  Bank   generally   does  not   invest   in   mortgage-backed   and
mortgage-related  securities with estimated average lives exceeding 10 years. At
December  31,  1998,  the  estimated   weighted   average  life  of  the  Bank's
mortgage-backed and mortgage-related securities was approximately 4.3 years. The
actual maturity of a mortgage-backed  or  mortgage-related  security may be less
than  its  stated  maturity  due to  prepayments  of the  underlying  mortgages.
Prepayments  that  are  faster  than  anticipated  may  shorten  the life of the
security and adversely affect its yield to maturity. The yield is based upon the
interest  income and the  amortization  of any premium or  accretion of discount
related to the mortgage-backed  security.  In accordance with GAAP, premiums are
amortized and  discounts  are accreted  over the  estimated  lives of the loans,
which  decrease and  increase  interest  income,  respectively.  The  prepayment
assumptions used to determine the amortization period for premiums and discounts
can significantly  affect the yield of the  mortgage-backed or  mortgage-related
security,  and these  assumptions  are reviewed  periodically  to reflect actual
prepayments.  

                                       21
<PAGE>
Although prepayments of underlying  mortgages depend on many factors,  including
the type of mortgages,  the coupon rate, the age of mortgages,  the geographical
location of the underlying real estate collateralizing the mortgages and general
levels of market  interest rates,  the difference  between the interest rates on
the underlying mortgages and the prevailing mortgage interest rates,  generally,
is the most significant determinant of the rate of prepayments.

         During periods of rising  mortgage  interest rates, if the coupon rates
of the underlying  mortgages are less than the prevailing  market interest rates
offered  for  mortgage  loans,  refinancings  generally  decrease  and  slow the
prepayment of the underlying  mortgages and the related securities.  Conversely,
during periods of falling  mortgage  interest  rates, if the coupon rates of the
underlying  mortgages  exceed the prevailing  market  interest rates offered for
mortgage loans,  refinancing  generally increases and accelerates the prepayment
of  the   underlying   mortgages   and  the  related   securities.   Under  such
circumstances,  the Bank may be  subject  to  reinvestment  risk  because to the
extent that the Bank's mortgage-backed and mortgage-related  securities amortize
or prepay  faster than  anticipated,  the Bank may not be able to  reinvest  the
proceeds of such  repayments and  prepayments at a comparable  rate. At December
31,  1998,  of  the  $1.6  billion  of  mortgage-backed   and   mortgage-related
securities,  an aggregate of $1.1 billion were secured by fixed-rate  securities
and an aggregate of $493.9 million were secured by adjustable-rate securities.

U.S. Government and Agency Obligations

         At  December  31,  1998,  the  Company's  U.S.  Government   securities
portfolio  totaled $30.2 million with a weighted  average maturity of 1.1 years.
The  U.S.  Government  agency  securities   portfolio   consisting  of  callable
securities  totaled $46.1 million with a weighted  average maturity of 7.7 years
and a weighted average life of 6 months to the call date.

Other Securities

         At  December  31,  1998,  the  Company's  other  securities   consisted
primarily of $134.6  million in corporate  bonds,  $12.4 million in asset backed
bonds,  and $0.2 million in foreign bonds. The corporate bonds consist of longer
term financial  institution  bonds of which $58.5 million have adjustable  rates
using the 3 month  LIBOR as the index and $76.0  million  have  fixed  rates for
longer terms.  The weighted  average maturity of the corporate bond portfolio is
20.4 years.

Equity Securities

         At December 31, 1998, the Company's investment in equity securities was
$181.5 million, consisting of $80.1 million of preferred stock, $31.6 million of
common stock, $29.7 million of FHLB stock and $40.0 million of mutual funds. All
equity investments are classified as available for sale.

                                       22
<PAGE>
         The  following  table  sets forth  certain  information  regarding  the
maturities of the Bank's U.S. Government Agency obligations and other securities
(all of which were classified as available for sale) at December 31, 1998.
<TABLE>
<CAPTION>
                                                                           Contractually Maturing
                                       Weighted                    Weighted                  Weighted                  Weighted
                          Under 1      Average      1-5            Average      6-10         Average      Over 10      Average
                          Year         Yield        Years          Yield        Years        Yield        Years        Yield
                          ----         -----        -----          -----        -----        -----        -----        -----
                                                                           (Dollars in Thousands)
<S>                       <C>          <C>           <C>            <C>          <C>          <C>          <C>              
U.S.Government and        $17,250      6.54%         $27,804        7.42%        $30,000      6.70%        $    --       --%
 federal agency 
 obligations
Other                         --         --           30,100        6.78%         12,000     5.72%          110,837    7.77%
                          ------                     -------                      ------                  ---------
                          $17,250                    $57,904                     $42,000                   $110,837
                          =======                    =======                     =======                   ========
</TABLE>

Sources of Funds.

         General. Deposits,  repayments and prepayments of loans and securities,
proceeds from sales of loans and securities,  proceeds from maturing  securities
and cash flows from  operations are the primary  sources of the Bank's funds for
use in lending, investing and for other general purposes. The Bank also utilizes
borrowed  funds  on a short  term  basis to  compensate  for  reductions  in the
availability  of funds from other sources and on a longer term basis for general
business.

         Deposits.  The Bank's  deposit  products  include a broad  selection of
deposit instruments,  including negotiable order of withdrawal ("NOW") accounts,
money  market  accounts,   noninterest  bearing  checking  accounts,  commercial
checking accounts,  regular savings accounts and term certificate accounts.  The
Bank also offers jumbo certificate of deposit accounts and Individual Retirement
Accounts  ("IRA") and other qualified plan accounts.  Deposit account terms vary
with the principal  differences  being the minimum  balance  required,  the time
periods the funds must remain on deposit and the interest rate.

         At December 31, 1998,  the Bank's  deposits  totaled $1.7  billion,  of
which 82.3% were interest bearing deposits. Noninterest bearing demand deposits,
commercial  and retail were $305.4  million or 17.7% of deposits.  Core deposits
(savings  accounts,  money market accounts and NOW accounts) were $886.5 million
or 51.3% and  certificates  of deposit were $537.2  million or 31.0% at December
31, 1998.  Although the Bank has a  significant  portion of its deposits in core
deposits,  management  monitors the  activity in these  accounts  and,  based on
historical  experience,  believes it will  continue to retain a large portion of
these deposits.

         Total  deposits held by banks in the Bank's market area have  decreased
over the past few years.  The Bank  utilizes  traditional  marketing  methods to
attract new customers and savings  deposits.  In addition,  the Bank's  business
development  officers have actively  solicited through  individual  meetings and
other contacts,  deposit accounts,  particularly commercial accounts. The Bank's
lending officers and branch managers have increased their efforts to solicit new
deposits from the Bank's loan  customers and other  residents and  businesses in
their market area. The Bank does not participate in the brokered deposit market.
The Bank is the largest  depository  institution,

                                       23
<PAGE>
by deposit market share, in Staten Island.

         For the year ended December 31, 1998 deposits before interest  credited
increased  $54.8  million  compared  with a  decrease  of $9.4  million in 1997.
Inclusive of interest  credited,  deposits  increased $105.4 million in 1998 and
$45.9 million in 1997.

         The  following  table sets forth the  activity  in the Bank's  deposits
during the periods indicated.
<TABLE>
<CAPTION>
                                                                Year Ended December 31,
                                                      1998                1997                 1996
                                                  ----------           ----------           ----------
                                                                 (Dollars In Thousands)
<S>                                               <C>                  <C>                  <C>       
Beginning balance...................              $1,623,652           $1,577,748           $1,535,617
Net increase (decrease) before
  interest credited.................                  54,763              (9,386)              (8,397)
Interest credited...................                  50,645               55,290               50,528
                                                  ----------           ----------           ----------
Net increase in deposits............                 105,408               45,904               42,131

Ending balance......................              $1,729,060           $1,623,652           $1,577,748
                                                  ==========           ==========           ==========
</TABLE>

         The following table sets forth by various  interest rate categories the
certificates of deposit with the Bank at the dates indicated.
<TABLE>
<CAPTION>
                                                     At December 31,
                                        1998             1997             1996
                                      --------         --------         --------
                                                (Dollars in Thousands)
<S>                                   <C>              <C>              <C>     
0.00% to 2.99% ..............         $  4,343         $   --           $   --
3.00% to 3.99% ..............            3,516            9,704           12,314
4.00% to 4.99% ..............          253,301          128,150          223,234
5.00% to 6.99% ..............          273,931          380,820          262,924
7.00% to 8.99% ..............            2,063            2,019            2,098
                                      --------         --------         --------
    Total ...................         $537,154         $520,693         $500,570
                                      ========         ========         ========
</TABLE>
Weighted Average Rate

         The following  table sets forth the amount and remaining  maturities of
the Bank's certificates of deposit at December 31, 1998.

                                       24
<PAGE>
<TABLE>
<CAPTION>
                                                     Over Six         Over One           Over Two
                                                      Months            Year               Years
                                  Six Months        Through One      Through Two       Through Three   Over Three
                                    and Less           Year            Years               Years         Years
                                    --------           ----            -----               -----         -----
                                                               (Dollars in Thousands)
<S>                               <C>                <C>            <C>               <C>             <C>    
0.00% to 2.99%.............        $    4,343         $    --        $    --          $    --         $    --
3.00% to 3.99%.............             3,037             479             --               --              --
4.00% to 4.99%.............           156,209          46,070         48,073            1,580           1,369
5.00% to 6.99%.............           133,516          63,769         48,732           11,192          16,722
7.00% to 8.99%.............                --              --          2,063               --              --
                                  -----------        --------       --------          -------         -------
    Total..................       $   297,105        $110,318       $ 98,868          $12,772         $18,091
                                  ===========        ========       ========          =======         =======
</TABLE>

         As of December 31,  1998,  the  aggregate  amount of  outstanding  time
certificates  of deposit  in  amounts  greater  than or equal to  $100,000,  was
approximately $122.2 million. The following table presents the maturity of these
time certificates of deposit at such dates.

                                                                December 31,
                                                                    1998
                                                                 --------
                                                          (Dollars in Thousands)
3 months or less............................................      $59,072
Over 3 months through 6 months..............................       20,288
Over 6 months through 12 months.............................       16,566
Over 12 months..............................................       26,240
                                                                 --------
                                                                 $122,166
                                                                 ========
<PAGE>
         The following table sets forth the dollar amount of deposits in various
types of deposits offered by the Bank at the dates indicated.
<TABLE>
<CAPTION>
                                                   At December 31,
                                1998                    1997                  1996
                                ----                    ----                  ----
                          Amount   Percentage     Amount  Percentage    Amount   Percentage
                          ------   ----------     ------  ----------    ------   ----------
                                                (Dollars in Thousands)
<S>                     <C>          <C>       <C>          <C>       <C>          <C>    
Savings accounts ....   $  730,614    42.25%   $  709,074    43.67%   $  735,009    45.27%
Certificates of
  deposits ..........      537,154    31.07       520,693    32.07       500,570    30.83
Money market accounts       82,360     4.76        76,088     4.69        79,704     4.91
NOW accounts ........       73,541     4.25        67,076     4.13        60,206     3.71
Demand deposits .....      305,392    17.66       250,721    15.44       202,259    12.46
                        ----------   ------    ----------   ------    ----------   ------
              Total .   $1,729,061   100.00%   $1,623,652   100.00%   $1,577,748   100.00%
                        ==========   ======    ==========   ======    ==========   ======
</TABLE>

         Borrowings.  During 1998, the Bank continued to leverage its capital by
utilizing  borrowings  as an  additional  source of funds for asset  growth.  At
December 31, 1998 the Bank had  borrowings  of $1.3 billion  which  consisted of
reverse repurchase  agreements with established  brokerage firms and the FHLB of
New York. These borrowings are collateralized  primarily by the Bank's mortgage-
backed  securities.  The Bank had $250.0  million in  borrowings at December 31,
1997.

                                       25
<PAGE>
         The Bank's  strategy to invest  borrowings  at  acceptable  spreads has
increased the overall cost of funds while incrementally  increasing net interest
income and  decreasing  the net interest  rate spread.  The Bank may continue to
utilize borrowings through FHLB advances collateralized by the Bank's whole loan
portfolio in 1999.

         The  following  table  sets  forth  information  with  respect  to  the
Company's reverse repurchase agreements at and during the periods indicated. The
Bank did not have any  reverse  repurchase  agreements  at or for the year ended
December 31, 1996.
<TABLE>
<CAPTION>
                              At or For the Year Ended December 31,
                                    1998           1997
                                    ----           ----
                                   (Dollars in Thousands)

<S>                             <C>              <C>     
Maximum balance                 $ 1,349,477      $250,000
Average balance                 $   664,822      $ 81,071
Year end balance                $ 1,344,477      $250,000
Weighted average
  interest rate:
   At end of year                     5.24%         5.86%
   During the year                    5.58%         5.88%
</TABLE>

         Trust  Activities.  The Bank also  provides  a full  range of trust and
investment  services,  and acts as executor or  administrator  of estates and as
trustee for various types of trusts.  Trust and investment  services are offered
through the Bank's Trust  Department  which was acquired in 1995.  Fiduciary and
investment  services are provided  primarily to persons and entities  located in
Staten Island, New York.  Services offered include fiduciary services for trusts
and  estates,  money  management,  custodial  services  and pension and employee
benefits  consulting.  As of December 31, 1998, the Trust Department  maintained
approximately 435  trust/fiduciary  accounts with an aggregate principal balance
of $137.1 million.

         The  accounts  maintained  by the  Trust/Investment  Services  Division
consist of "managed" and "non-managed"  accounts.  "Managed"  accounts are those
accounts under custody for which the Bank has  responsibility for administration
and investment management and/or investment advice.  "Non-managed"  accounts are
those  accounts  for which the Bank  merely  acts as a  custodian.  The  Company
receives fees dependent upon the level and type of service  provided.  The Trust
Department  administers  various  trust  accounts  (revocable,  irrevocable  and
charitable trusts, and trusts under wills),  agency accounts (various investment
fund  products),  estate accounts and employee  benefit plan accounts  (assorted
plans and IRA  accounts).  Two trust  officers and related staff are assigned to
the Trust Department.  The  administration  of trust and fiduciary  accounts are
monitored by the Trust  Committee  of the Board of  Directors  of Staten  Island
Savings.

                                       26
<PAGE>
         Savings Bank Life Insurance. The Bank has a Savings Bank Life Insurance
("SBLI")  department  which issues life insurance to individuals.  The financial
statements of the SBLI Department are not consolidated with the Bank's. The SBLI
Department's  activities  are  segregated  from the Bank and,  while they do not
directly affect the Bank's earnings,  management  believes that offering SBLI is
beneficial  to the  Bank's  relationship  with its  depositors  and the  general
public.  The SBLI  Department  pays its own expenses and reimburses the Bank for
expenses  incurred on its behalf.  At December 31, 1998, the SBLI Department had
policies totaling $1.6 billion in force.

Subsidiaries

         SIB Mortgage  Corporation  (SIBMC) is a wholly-owned  subsidiary of the
Bank  incorporated  in the  State of New  Jersey in 1998.  SIBMC  was  formed to
purchase the assets of Ivy Mortgage Corp. SIBMC currently originates loans in 22
states and had assets totaling $84.4 million at December 31, 1998.

         Staten Island Funding  Corporation (SIFC) is a wholly-owned  subsidiary
of SIBIC  incorporated  in the  State of  Maryland  in 1998 for the  purpose  of
establishing a Real Estate Investment Trust ("REIT").  The Bank transferred real
estate mortgage loans totaling $648.0 million, net, which included certain other
associated assets and liabilities. In return the Bank received all the shares of
common stock and  preferred  stock in SIFC.  The assets of SIFC  totaled  $655.0
million at December 31, 1998.

         SIB Investment Corporation (SIBIC) is a wholly-owned  subsidiary of the
Bank that was incorporated in the State of New Jersey in 1998 for the purpose of
managing certain  investments of the Bank. The Bank transferred the common stock
and a majority of the preferred stock of SIFC to SIBIC.  The consolidated assets
of SIBIC at December 31, 1998 were $686.0 million.

Employees

         The Bank had 538 full-time  employees  and 102  part-time  employees at
December  31,  1998.  None of these  employees  is  represented  by a collective
bargaining  agent and the Bank believes that it enjoys good  relations  with its
personnel.

                                   REGULATION

General

         The Bank is a federally  chartered and insured  savings bank subject to
extensive  regulation  and  supervision  by  the  OTS,  as the  primary  federal
regulator of savings associations, and the FDIC, as the administrator of the BIF
(Bank Inurance Fund).

         The federal banking laws contain numerous provisions  affecting various
aspects of the business and operations of savings  associations  and savings and
loan holding  companies.  The

                                       27
<PAGE>
following  description  of statutory and  regulatory  provisions  and proposals,
which is not intended to be a complete  description of these provisions or their
effects on the Company or the Bank, is qualified in its entirety by reference to
the particular statutory or regulatory provisions or proposals.

Regulation of Savings and Loan Holding Companies

         Holding Company Acquisitions. The Company is a savings and loan holding
company  within the meaning of the Home Owners'  Loan Act, as amended  ("HOLA").
The HOLA and OTS  regulations  generally  prohibit  a savings  and loan  holding
company, without prior OTS approval, from acquiring, directly or indirectly, the
ownership  or  control of any other  savings  association  or  savings  and loan
holding company,  or all, or substantially all, of the assets or more than 5% of
the voting shares thereof.  These provisions also prohibit,  among other things,
any director or officer of a savings and loan holding company, or any individual
who owns or controls more than 25% of the voting shares of such holding company,
from  acquiring  control of any savings  association  not a  subsidiary  of such
savings and loan holding company, unless the acquisition is approved by the OTS.

         Holding Company  Activities.  The Company operates as a unitary savings
and loan  holding  company.  Generally,  there are limited  restrictions  on the
activities  of a unitary  savings and loan holding  company and its  non-savings
association subsidiaries. If the Company ceases to be a unitary savings and loan
holding company,  the activities of the Company and its non-savings  association
subsidiaries would thereafter be subject to substantial restrictions.

         The HOLA requires every savings association subsidiary of a savings and
loan  holding  company to give the OTS at least 30 days'  advance  notice of any
proposed   dividends   to  be  made  on  its   guarantee,   permanent  or  other
non-withdrawable stock, or else such dividend will be invalid.

         Affiliate Restrictions.  Transactions between a savings association and
its "affiliates" are subject to quantitative and qualitative  restrictions under
Sections  23A  and 23B of the  Federal  Reserve  Act.  Affiliates  of a  savings
association include,  among other entities,  the savings  association's  holding
company  and  companies   that  are  under  common   control  with  the  savings
association.

         In  general,  Sections  23A  and  23B and  OTS  regulations  issued  in
connection  therewith  limit the  extent to which a savings  association  or its
subsidiaries may engage in certain "covered  transactions" with affiliates to an
amount equal to 10% of the  association's  capital and  surplus,  in the case of
covered  transactions  with any one affiliate,  and to an amount equal to 20% of
such  capital  and  surplus,  in the  case  of  covered  transactions  with  all
affiliates.  In addition,  a savings association and its subsidiaries may engage
in covered  transactions and certain other  transactions only on terms and under
circumstances  that are  substantially the same, or at least as favorable to the
savings  association  or its  subsidiary,  as those  prevailing  at the time for
comparable transactions with nonaffiliated companies. A "covered transaction" is
defined to include a loan or extension of credit to an affiliate;  a purchase of
investment  securities  issued by an  affiliate;  a purchase  of assets  from an
affiliate,  with certain  exceptions;  the acceptance of securities issued by an
affiliate as

                                       28
<PAGE>
collateral for a loan or extension of credit to any party;  or the issuance of a
guarantee, acceptance or letter of credit on behalf of an affiliate.

         In addition,  under the OTS regulations,  a savings association may not
make a loan or  extension  of credit to an  affiliate  unless the  affiliate  is
engaged only in activities  permissible  for bank holding  companies;  a savings
association  may not purchase or invest in securities of an affiliate other than
shares of a  subsidiary;  a savings  association  and its  subsidiaries  may not
purchase a low-quality  asset from an affiliate;  and covered  transactions  and
certain other transactions between a savings association or its subsidiaries and
an affiliate must be on terms and conditions  that are consistent  with safe and
sound  banking  practices.  With certain  exceptions,  each loan or extension of
credit by a savings  association  to an affiliate  must be secured by collateral
with a  market  value  ranging  from  100% to  130%  (depending  on the  type of
collateral) of the amount of the loan or extension of credit.

         The OTS  regulation  generally  excludes all  non-bank and  non-savings
association  subsidiaries of savings  associations from treatment as affiliates,
except to the extent that the OTS or the Federal  Reserve Board decides to treat
such   subsidiaries  as  affiliates.   The  regulation  also  requires   savings
associations to make and retain records that reflect  affiliate  transactions in
reasonable detail, and provides that certain classes of savings associations may
be required to give the OTS prior notice of affiliate transactions.

Regulation of Federal Savings Banks

         Regulatory  System.  As  a  federally  insured  savings  bank,  lending
activities and other  investments of the Bank must comply with various statutory
and regulatory requirements.  The Bank is regularly examined by the OTS and must
file periodic reports concerning its activities and financial condition.

         Although the OTS is the Bank's primary regulator,  the FDIC has "backup
enforcement  authority" over the Bank. The Bank's eligible  deposit accounts are
insured by the FDIC under the BIF, up to applicable limits.

         Federal Home Loan Banks. The Bank is a member of the FHLB System. Among
other  benefits,  FHLB  membership  provides  the  Bank  with a  central  credit
facility.  The Bank is  required  to own  capital  stock in an FHLB in an amount
equal to the greater of: (i) 1% of its aggregate outstanding principal amount of
its residential  mortgage loans, home purchase contracts and similar obligations
at the beginning of each calendar year, (ii) .3% of total assets, or (iii) 5% of
its FHLB advances (borrowings). The current investment in FHLB stock is based on
5% of the Bank's borrowings outstanding from the FHLB.

         Liquid  Assets.  Under OTS  regulations,  for each  calendar  month,  a
savings bank is required to maintain an average  daily  balance of liquid assets
(including  cash,   certain  time  deposits  and  savings   accounts,   bankers'
acceptances,  certain government  obligations and certain other investments) not
less  than a  specified  percentage  of the  average  daily  balance  of its net

                                       29
<PAGE>
withdrawable accounts plus short-term borrowings (its liquidity base) during the
preceding  calendar  month.  This liquidity  requirement,  which is currently at
5.0%,  may be changed from time to time by the OTS to any amount between 4.0% to
10.0%, depending upon certain factors. OTS regulations also require each savings
association  to maintain an average daily  balance of  short-term  liquid assets
equal to not less than 1.0% of the average daily balance of its net withdrawable
accounts and short-term borrowings during the preceding calendar month. The Bank
maintains liquid assets in compliance with these regulations.

         Regulatory  Capital  Requirements.   OTS  capital  regulations  require
savings  banks  to  satisfy  minimum  capital   standards:   risk-based  capital
requirements, a leverage requirement and a tangible capital requirement. Savings
banks must meet each of these standards in order to be deemed in compliance with
OTS capital requirements. In addition, the OTS may require a savings association
to maintain capital above the minimum capital levels.

         All savings  banks are  required to meet a minimum  risk-based  capital
requirement of total capital (core capital plus supplementary  capital) equal to
8% of  risk-weighted  assets  (which  includes  the credit risk  equivalents  of
certain  off-balance  sheet items). In calculating total capital for purposes of
the risk-based  requirement,  supplementary  capital may not exceed 100% of core
capital. Under the leverage requirement,  a savings bank is required to maintain
core capital equal to a minimum of 3% of adjusted  total assets.  A savings bank
is also  required  to maintain  tangible  capital in an amount at least equal to
1.5% of its adjusted total assets.

         Under OTS  regulations,  a savings  bank with a greater  than  "normal"
level of  interest  rate  exposure  must deduct an  interest  rate risk  ("IRR")
component in calculating  its total capital for purposes of determining  whether
it meets its risk-based capital requirement. Interest rate exposure is measured,
generally,  as the decline in an  institution's  net portfolio  value that would
result from a 200 basis point  increase  or  decrease in market  interest  rates
(whichever would result in lower net portfolio value),  divided by the estimated
economic  value of the savings  association's  assets.  The  interest  rate risk
component  to be  deducted  from  total  capital  is  equal to  one-half  of the
difference between an institution's  measured exposure and "normal" IRR exposure
(which is defined as 2%),  multiplied  by the  estimated  economic  value of the
institution's   assets.   In  August   1995,   the  OTS   indefinitely   delayed
implementation  of its IRR  regulation.  Based on internal  measures of interest
rate risk at December 31, 1998, the Bank would have been required to deduct $8.2
million pursuant to the IRR component in calculating  total  risk-based  capital
had the IRR component of the capital regulations been in effect.  However,  even
in the  event of such a  deduction,  the Bank  would  still  be  deemed  to be a
"well-capitalized" institution.

         These capital  requirements are viewed as minimum standards by the OTS,
and most  institutions  are expected to maintain  capital  levels well above the
minimum.  In addition,  the OTS regulations  provide that minimum capital levels
higher than those provided in the  regulations may be established by the OTS for
individual  savings   associations,   upon  a  determination  that  the  savings
association's  capital is or may become inadequate in view of its circumstances.
The OTS regulations  provide that higher individual  minimum  regulatory capital
requirements  may be appropriate in  circumstances  where,  among others:  (1) a
savings  association  has a high  degree of

                                       30
<PAGE>
exposure to interest rate risk,  prepayment risk, credit risk,  concentration of
credit risk, certain risks arising from  nontraditional  activities,  or similar
risks or a high proportion of off-balance sheet risk; (2) a savings  association
is  growing,  either  internally  or through  acquisitions,  at such a rate that
supervisory  problems are  presented  that are not dealt with  adequately by OTS
regulations;  and (3) a savings  association  may be  adversely  affected by the
activities  or condition of its holding  company,  affiliates,  subsidiaries  or
other persons or savings  associations  with which it has  significant  business
relationships. The Bank is not subject to any such individual minimum regulatory
capital requirement.

         The Bank's  tangible  capital ratio was 11.31%,  its core capital ratio
was 11.39% and its total  risk-based  capital  ratio was 26.04% at December  31,
1998.

         Prompt  Corrective  Action.  The prompt corrective action regulation of
the OTS, promulgated under the Federal Deposit Insurance Corporation Improvement
Act of 1991  ("FDICIA"),  requires  certain  mandatory  actions  and  authorizes
certain  other  discretionary  actions to be taken by the OTS  against a savings
bank that falls within certain  undercapitalized capital categories specified in
the regulation.

         The regulation  establishes five categories of capital  classification:
"well capitalized," "adequately capitalized," "undercapitalized," "significantly
undercapitalized," and "critically  undercapitalized." Under the regulation, the
ratio of total capital to  risk-weighted  assets,  core capital to risk-weighted
assets and the leverage  ratio are used to determine  an  institution's  capital
classification.  The Bank meets the capital requirements of a "well capitalized"
institution under applicable OTS regulations.

         In  general,  the prompt  corrective  action  regulation  prohibits  an
insured  depository  institution from declaring any dividends,  making any other
capital  distribution,  or paying a management  fee to a controlling  person if,
following the  distribution or payment,  the institution  would be within any of
the three  undercapitalized  categories.  In  addition,  adequately  capitalized
institutions  may accept brokered  deposits only with a waiver from the FDIC and
are  subject  to  restrictions  on the  interest  rates that can be paid on such
deposits.  Undercapitalized  institutions  may not  accept,  renew or  roll-over
brokered deposits.

         Institutions  that are  classified as  undercapitalized  are subject to
certain mandatory  supervisory actions,  including:  (i) increased monitoring by
the  appropriate  federal banking agency for the institution and periodic review
of the institution's efforts to restore its capital, (ii) a requirement that the
institution  submit a capital  restoration  plan  acceptable to the  appropriate
federal  banking  agency and implement  that plan,  and that each company having
control of the institution  guarantee  compliance  with the capital  restoration
plan in an amount  not  exceeding  the lesser of 5% of the  institution's  total
assets at the time it received notice of being  undercapitalized,  or the amount
necessary to bring the  institution  into  compliance  with  applicable  capital
standards  at the time it fails to comply with the plan,  and (iii) a limitation
on the  institution's  ability  to make any  acquisition,  open  any new  branch
offices, or engage in any new line of business without the prior approval of the
appropriate federal banking agency for the institution or the FDIC.

                                       31
<PAGE>
         The  regulation  also  provides  that the OTS may  take any of  certain
additional  supervisory actions against an  undercapitalized  institution if the
agency determines that such actions are necessary to resolve the problems of the
institution at the least possible  long-term cost to the deposit insurance fund.
These  supervisory  actions  include:  (i)  requiring the  institution  to raise
additional  capital or be acquired by another  institution or holding company if
certain grounds exist, (ii) restricting transactions between the institution and
its  affiliates,  (iii)  restricting  interest rates paid by the  institution on
deposits,  (iv)  restricting  the  institution's  asset growth or requiring  the
institution to reduce its assets, (v) requiring  replacement of senior executive
officers and directors, (vi) requiring the institution to alter or terminate any
activity  deemed to pose excessive risk to the  institution,  (vii)  prohibiting
capital  distributions by bank holding  companies  without prior approval by the
FRB,  (viii)  requiring  the  institution  to divest  certain  subsidiaries,  or
requiring the institution's holding company to divest the institution or certain
affiliates of the institution, and (ix) taking any other supervisory action that
the agency believes would better carry out the purposes of the prompt corrective
action provisions of FDICIA.

         Institutions  classified  as  undercapitalized  that  fail to  submit a
timely, acceptable capital restoration plan or fail to implement such a plan are
subject  to the  same  supervisory  actions  as  significantly  undercapitalized
institutions.  Significantly  undercapitalized  institutions  are subject to the
mandatory provisions applicable to undercapitalized institutions. The regulation
also makes mandatory for significantly  undercapitalized institutions certain of
the supervisory  actions that are discretionary  for institutions  classified as
undercapitalized,  creates  a  presumption  in  favor of  certain  discretionary
supervisory actions, and subjects significantly undercapitalized institutions to
additional restrictions,  including a prohibition on paying bonuses or raises to
senior executive  officers without the prior written approval of the appropriate
federal bank  regulatory  agency.  In addition,  significantly  undercapitalized
institutions  may be  subjected  to certain of the  restrictions  applicable  to
critically undercapitalized institutions.

         The   regulation   requires   that  an   institution   be  placed  into
conservatorship  or  receivership  within 90 days  after it  becomes  critically
undercapitalized,  unless the OTS, with concurrence of the FDIC, determines that
other action would better achieve the purposes of the prompt  corrective  action
provisions of FDICIA.  Any such  determination  must be renewed every 90 days. A
depository  institution also must be placed into receivership if the institution
continues to be critically undercapitalized on average during the fourth quarter
after the institution initially became critically  undercapitalized,  unless the
institution's  federal bank  regulatory  agency,  with  concurrence of the FDIC,
makes certain positive determinations with respect to the institution.

         Critically  undercapitalized  institutions  are  also  subject  to  the
restrictions generally applicable to significantly undercapitalized institutions
and to a number of other severe  restrictions.  For  example,  beginning 60 days
after  becoming  critically  undercapitalized,  such  institutions  may  not pay
principal or interest on  subordinated  debt  without the prior  approval of the
FDIC. (However, the regulation does not prevent unpaid interest from accruing on
subordinated  debt  under  the  terms  of the  debt  instrument,  to the  extent
otherwise   permitted   by  law.)  In  addition,   critically   undercapitalized
institutions  may  be  prohibited  from  engaging  in a  number  of  activities,

                                       32
<PAGE>
including entering into certain  transactions or paying interest above a certain
rate on new or renewed liabilities.

         If the OTS  determines  that an  institution is in an unsafe or unsound
condition,  or if the  institution  is deemed to be  engaging  in an unsafe  and
unsound  practice,  the  OTS  may,  if  the  institution  is  well  capitalized,
reclassify  it as  adequately  capitalized;  if the  institution  is  adequately
capitalized  but not well  capitalized,  require it to comply with  restrictions
applicable  to  undercapitalized  institutions;   and,  if  the  institution  is
undercapitalized,  require it to comply with certain restrictions  applicable to
significantly undercapitalized institutions.

         Conservatorship/Receivership.  In  addition  to the  grounds  discussed
under "- Prompt Corrective  Action," the OTS (and, under certain  circumstances,
the FDIC) may appoint a conservator or receiver for a savings association if any
one or more of a number of circumstances exist,  including,  without limitation,
the following:  (i) the  institution's  assets are less than its  obligations to
creditors and others,  (ii) a substantial  dissipation of assets or earnings due
to any  violation of law or any unsafe or unsound  practice,  (iii) an unsafe or
unsound  condition  to transact  business,  (iv) a willful  violation of a final
cease-and-desist  order, (v) the concealment of the institution's books, papers,
records or assets or refusal to submit such items for inspection to any examiner
or lawful  agent of the  appropriate  federal  banking  agency or state  bank or
savings association  supervisor,  (vi) the institution is likely to be unable to
pay its  obligations  or meet its  depositors'  demands in the normal  course of
business, (vii) the institution has incurred, or is likely to incur, losses that
will deplete all or substantially all of its capital, and there is no reasonable
prospect for the institution to become  adequately  capitalized  without federal
assistance,  (viii) any  violation of law or unsafe or unsound  practice that is
likely to cause  insolvency or  substantial  dissipation  of assets or earnings,
weaken  the  institution's  condition,  or  otherwise  seriously  prejudice  the
interests of the institution's depositors or the federal deposit insurance fund,
(ix) the institution is  undercapitalized  and the institution has no reasonable
prospect  of  becoming  adequately  capitalized,   fails  to  become  adequately
capitalized  when  required  to do so,  fails to submit a timely and  acceptable
capital  restoration  plan, or materially fails to implement an accepted capital
restoration  plan,  (x)  the  institution  is  critically   undercapitalized  or
otherwise has  substantially  insufficient  capital,  or (xi) the institution is
found guilty of certain criminal offenses related to money laundering.

         Enforcement Powers. The OTS and, under certain circumstances, the FDIC,
have  substantial  enforcement  authority with respect to savings  associations,
including  authority  to bring  various  enforcement  actions  against a savings
association and any of its  "institution-affiliated  parties" (a term defined to
include,  among  other  persons,  directors,  officers,  employees,  controlling
stockholders,  agents and  stockholders  who  participate  in the conduct of the
affairs  of the  institution).  This  enforcement  authority  includes,  without
limitation:  (i) the  ability  to  terminate  a  savings  association's  deposit
insurance, (ii) institute cease-and-desist proceedings,  (iii) bring suspension,
removal,  prohibition and criminal  proceedings  against  institution-affiliated
parties,  and  (iv)  assess  substantial  civil  money  penalties.  As part of a
cease-and-desist  order,  the agencies may require a savings  association  or an
institution-affiliated  party to take affirmative  action to correct  conditions
resulting from that party's  actions,  including to make  restitution or provide

                                       33
<PAGE>
reimbursement, indemnification or guarantee against loss; restrict the growth of
the institution; and rescind agreements and contracts.
         
         Capital Distribution Regulation.  As a subsidiary of a savings and loan
holding company the Bank is required to provide advance notice to the OTS of any
proposed capital distribution on its capital stock.

         Qualified  Thrift Lender Test.  In general,  savings  associations  are
required to maintain at least 65% of their portfolio assets in certain qualified
thrift  investments  (which  consist  primarily  of loans and other  investments
related  to  residential  real  estate  and  certain  other  assets).  A savings
association   that  fails  the  qualified  thrift  lender  test  is  subject  to
substantial restrictions on activities and to other significant penalties.

                                       34
<PAGE>
         Recent  legislation  permits  a savings  association  to  qualify  as a
qualified  thrift  lender not only by  maintaining  65% of  portfolio  assets in
qualified thrift  investments (the "QTL test") but also, in the alternative,  by
qualifying  under the Code as a "domestic  building and loan  association."  The
Bank is a domestic building and loan association as defined in the Code.

         Recent  legislation  also  expands  the  QTL  test to  provide  savings
associations with greater  authority to lend and diversify their portfolios.  In
particular,  credit  card  and  educational  loans  may now be  made by  savings
associations  without regard to any  percentage-of-assets  limit, and commercial
loans  may be made in an  amount  up to 10  percent  of  total  assets,  plus an
additional 10 percent for small business loans.  Loans for personal,  family and
household  purposes  (other than credit card,  small  business  and  educational
loans) are now included  without limit with other assets that, in the aggregate,
may  account for up to 20% of total  assets.  At December  31,  1998,  under the
expanded  QTL test,  approximately  99.97% of the Bank's  portfolio  assets were
qualified thrift investments.

         FDIC  Assessments.  The deposits of the Bank are insured to the maximum
extent  permitted by the BIF, which is  administered by the FDIC, and are backed
by the full faith and credit of the U.S.  Government.  As  insurer,  the FDIC is
authorized to conduct examinations of, and to require reporting by, FDIC-insured
institutions. It also may prohibit any FDIC-insured institution from engaging in
any activity the FDIC determines by regulation or order to pose a serious threat
to the FDIC.  The FDIC also has the  authority to initiate  enforcement  actions
against savings  institutions,  after giving the OTS an opportunity to take such
action.

         The FDIC may terminate the deposit insurance of any insured  depository
institution,  including  the Bank,  if it  determines  after a hearing  that the
institution has engaged or is engaging in unsafe or unsound practices,  is in an
unsafe  or  unsound  condition  to  continue  operations,  or has  violated  any
applicable law, regulation,  order or any condition imposed by an agreement with
the FDIC. It also may suspend deposit insurance  temporarily  during the hearing
process for the permanent  termination of insurance,  if the  institution has no
tangible  capital.  If insurance of accounts is terminated,  the accounts at the
institution at the time of the termination,  less subsequent  withdrawals  shall
continue to be insured for a period of six months to two years, as determined by
the FDIC. Management is aware of no existing circumstances which would result in
termination of the Bank's deposit insurance.

         The FDIC's deposit insurance premiums are assessed through a risk-based
system under which all insured  depository  institutions  are placed into one of
nine  categories  and  assessed  insurance  premiums  based upon their  level of
capital and supervisory evaluation. Under the system, institutions classified as
well   capitalized   and  considered   healthy  pay  the  lowest  premium  while
institutions  that  are less  than  adequately  capitalized  and  considered  of
substantial  supervisory concern pay the highest premium. Risk classification of
all insured  institutions  is made by the FDIC for each  semi-annual  assessment
period.

                                       35
<PAGE>
         The FDIC is authorized to increase  assessment  rates, on a semi-annual
basis, if it determines that the reserve ratio of the SAIF (Savings  Association
Insurance Fund) will be less than the designated  reserve ratio of 1.25% of SAIF
insured deposits. In setting these increased assessments,  the FDIC must seek to
restore the  reserve  ratio to that  designated  reserve  level,  or such higher
reserve  ratio as  established  by the FDIC.  The FDIC may also  impose  special
assessments  on SAIF members to repay  amounts  borrowed  from the United States
Treasury or for any other reason deemed necessary by the FDIC.

         Effective  January  1,  1997,  the  premium  schedule  for BIF and SAIF
insured  institutions  ranges  from  0 to  27  basis  points.  However,  insured
institutions are required to pay a Financing Corporation assessment, in order to
fund the  interest  on bonds  issued to resolve  thrift  failures in the 1980's,
equal to approximately 6 basis points for each $100 in domestic deposits,  while
BIF insured  institutions pay an assessment equal to approximately 1 basis point
for each $100 in domestic deposits.  The assessment is expected to be reduced to
about  2  basis  points  no  later  than  January  1,  2000,  when  BIF  insured
institutions fully participate in the assessment.  These assessments,  which may
be revised based upon the level of BIF and SAIF deposits will continue until the
bonds mature in the year 2017.

         The BIF fund met its target  reserve level in September  1995,  but the
SAIF was not  expected  to meet its target  reserve  level  until at least 2002.
Consequently,  in late 1995,  the FDIC approved a final rule  regarding  deposit
insurance  premiums  which,  effective  with respect to the semi-annual  premium
assessment beginning January 1, 1996, reduced deposit insurance premiums for BIF
member  institutions  to zero  basis  points  (subject  to an annual  minimum of
$2,000) for institutions in the lowest risk category. Deposit insurance premiums
for SAIF members were  maintained at their existing  levels (23 basis points for
institutions in the lowest risk category).

         On September 30, 1996, President Clinton signed into law legislation to
eliminate  the  premium  differential  between  SAIF-insured   institutions  and
BIF-insured  institutions by recapitalizing  the SAIF's reserves to the required
ratio of 1.25% of insured deposits. The legislation provided that the holders of
SAIF-assessable  deposits pay a one-time special  assessment to recapitalize the
SAIF. The legislation also provided for the merger of the BIF and the SAIF, with
such merger being  conditioned upon the prior elimination of the thrift charter.
Effective  October  8,  1996,  FDIC  regulations   imposed  a  one-time  special
assessment  equal to 65.7 basis  points for all  SAIF-assessable  deposits as of
March 31, 1995, which was collected on November 27, 1996.

         Following the imposition of the one-time special  assessment,  the FDIC
lowered  assessment  rates for SAIF  members  to  reduce  the  disparity  in the
assessment  rates  paid by BIF and SAIF  members.  Beginning  October  1,  1996,
effective  BIF and SAIF rates  both  range  from zero  basis  points to 27 basis
points. From 1997 through 1999, FDIC-insured institutions will pay approximately
1.3 basis points of their BIF-assessable  deposits and 6.4 basis points of their
SAIF-assessable deposits to fund the Financing Corporation. The Bank's insurance
premiums,  which  had  amounted  to  the  minimum  $2,000  annual  fee  for  its
BIF-insured deposits, were increased to 1.3 basis points. The Bank paid $204,000
in insurance premiums during 1998.

                                       36
<PAGE>
         Community   Reinvestment  Act  and  the  Fair  Lending  Laws.   Savings
associations have a responsibility under the Community  Reinvestment Act ("CRA")
and  related  regulations  of the OTS to help  meet  the  credit  needs of their
communities,  including low- and moderate-income neighborhoods. In addition, the
Equal  Credit  Opportunity  Act and the Fair  Housing Act  (together,  the "Fair
Lending Laws") prohibit lenders from  discriminating  in their lending practices
on the basis of  characteristics  specified in those statutes.  An institution's
failure to comply  with the  provisions  of CRA could,  at a minimum,  result in
regulatory  restrictions on its activities,  and failure to comply with the Fair
Lending  Laws could result in  enforcement  actions by the OTS, as well as other
federal regulatory agencies and the Department of Justice.

         New  Safety and  Soundness  Guidelines.  The OTS and the other  federal
banking  agencies  have   established   guidelines  for  safety  and  soundness,
addressing  operational  and  managerial,  as well as  compensation  matters for
insured financial institutions. Institutions failing to meet these standards are
required to submit compliance plans to their appropriate federal regulators. The
OTS and the other  agencies have also  established  guidelines  regarding  asset
quality and earnings standards for insured institutions.

         Change of Control.  Subject to certain limited  exceptions,  no company
can acquire control of a savings  association  without the prior approval of the
OTS, and no individual may acquire  control of a savings  association if the OTS
objects.  Any company that acquires control of a savings  association  becomes a
savings and loan holding company subject to extensive registration,  examination
and regulation by the OTS. Conclusive control exists,  among other ways, when an
acquiring party acquires more than 25% of any class of voting stock of a savings
association or savings and loan holding  company,  or controls in any manner the
election  of a  majority  of  the  directors  of the  company.  In  addition,  a
rebuttable  presumption  of control  exists if,  among  other  things,  a person
acquires more than 10% of any class of a savings association or savings and loan
holding  company's  voting  stock (or 25% of any class of stock)  and, in either
case, any of certain additional control factors exist.

         Under recent legislation, companies subject to the Bank Holding Company
Act that acquire or own savings  associations  are no longer  defined as savings
and loan holding  companies  under the HOLA and,  therefore,  are not  generally
subject to  supervision  and  regulation  by the OTS.  OTS approval is no longer
required for a bank holding company to acquire control of a savings association,
although  the  OTS  has  a  consultative  role  with  the  FRB  in  examination,
enforcement and acquisition matters.

                                    TAXATION
Federal Taxation

         General.  The  Company  and the  Bank are  subject  to  federal  income
taxation in the same general manner as other  corporations  with some exceptions
discussed below.  The following  discussion of federal taxation is intended only
to  summarize  certain  pertinent  federal  income  tax

                                       37
<PAGE>
matters and is not a  comprehensive  description of the tax rules  applicable to
the Bank.  The Bank's  federal  income tax returns  have been  audited or closed
without audit by the IRS through 1993.

         Method  of  Accounting.  For  federal  income  tax  purposes,  the Bank
currently  reports its income and expenses on the accrual  method of  accounting
and uses a tax year  ending  December  31 for  filing its  consolidated  federal
income tax returns.  The Small Business  Protection Act of 1996 (the "1996 Act")
eliminated  the use of the reserve method of accounting for bad debt reserves by
savings institutions, effective for taxable years beginning after 1995.

         Bad Debt  Reserves.  Prior to the 1996 Act,  the Bank was  permitted to
establish a reserve for bad debts and to make annual  additions  to the reserve.
These additions could,  within specified formula limits, be deducted in arriving
at the Bank's taxable income. As a result of the 1996 Act, the Bank must use the
specific chargeoff method in computing its bad debt deduction beginning with its
1996  Federal tax return.  In  addition,  the federal  legislation  requires the
recapture  (over a six year  period) of the excess of tax bad debt  reserves  at
December 31, 1995 over those  established as of December 31, 1987. The amount of
such reserve subject to recapture as of December 31, 1998 is approximately  $7.0
million. The Bank began to recapture the reserve in 1998.

         As discussed more fully below, the Bank and subsidiaries  file combined
New York State  Franchise and New York City Financial  Corporation  tax returns.
The basis of the determination of each tax is the greater of a tax on entire net
income (or on  alternative  entire  net  income)  or a tax  computed  on taxable
assets. However, for state purposes, New York State enacted legislation in 1996,
which  among  other  things,  decoupled  the Federal and New York State tax laws
regarding  thrift bad debt  deductions  and permits the continued use of the bad
debt reserve  method under  section 593.  Thus,  provided the Bank  continues to
satisfy certain definitional tests and other conditions,  for New York State and
City income tax  purposes,  the Bank is permitted to continue to use the special
reserve method for bad debt  deductions.  The deductible  annual addition to the
state reserve may be computed using a specific  formula based on the Bank's loss
history  ("Experience  Method")  or a statutory  percentage  equal to 32% of the
Bank's New York State or City taxable income ("Percentage Method").

         Taxable  Distributions  and Recapture.  Prior to the 1996 Act, bad debt
reserves created prior to January 1, 1988 were subject to recapture into taxable
income should the Bank fail to meet certain thrift asset and definitional tests.
New  federal  legislation  eliminated  these  thrift  related  recapture  rules.
However, under current law, pre-1988 reserves remain subject to recapture should
the Bank make  certain  non-dividend  distributions  or cease to maintain a bank
charter.

         At December  31, 1998 the Bank's  total  federal  pre-1988  reserve was
approximately  $11.7 million.  This reserve  reflects the cumulative  effects of
federal tax deductions by the Bank for which no Federal income tax provision has
been made.

         Minimum Tax. The Code imposes an  alternative  minimum tax ("AMT") at a
rate of 20% on a base of regular  taxable  income plus  certain tax  preferences
("alternative  minimum  taxable  income" or  "AMTI").  The AMT is payable to the
extent such AMTI is in excess of an exemption

                                       38
<PAGE>
amount.  Net  operating  losses  can  offset no more  than 90% of AMTI.  Certain
payments of alternative  minimum tax may be used as credits  against regular tax
liabilities  in future years.  The Bank has not been subject to the  alternative
minimum tax and has no such amounts available as credits for carryover.

         Net Operating Loss Carryovers.  A financial  institution may carry back
net  operating  losses to the  preceding  three taxable years and forward to the
succeeding  15 taxable  years.  This  provision  applies to losses  incurred  in
taxable years  beginning  after 1986. At December 31, 1998,  the Bank had no net
operating loss carryforwards for federal income tax purposes.

         Corporate  Dividends-Received  Deduction.  The Company may exclude from
its  income  100% of  dividends  received  from the Bank as a member of the same
affiliated group of corporations.  The corporate dividends-received deduction is
80% in the case of dividends  received from  corporations with which a corporate
recipient does not file a consolidated tax return,  and  corporations  which own
less than 20% of the stock of a corporation  distributing  a dividend may deduct
only 70% of dividends received or accrued on their behalf.

State and Local Taxation

         New York State and New York City  Taxation.  The  Company  and the Bank
report  income on a combined  calendar year basis to both New York State and New
York City. New York State  Franchise Tax on corporations is imposed in an amount
equal to the  greater of (a) 9% of "entire  net  income"  allocable  to New York
State (b) 3% of "alternative  entire net income" allocable to New York State (c)
0.01% of the average value of assets  allocable to New York State or (d) nominal
minimum tax. Entire net income is based on federal  taxable  income,  subject to
certain  modifications.  Alternative  entire  net  income is equal to entire net
income  without  certain  modifications.  The New York City  Corporation  Tax is
imposed using similar alternative taxable income methods and rates.

         A temporary  Metropolitan  Transportation  Business  Tax  Surcharge  on
Banking  corporations  doing  business  in the  Metropolitan  District  has been
applied since 1982.  The Bank  transacts a  significant  portion of its business
within this  District and is subject to this  surcharge.  For the tax year ended
December  31,  1998,  the  surcharge  rate  is 17% of the  State  franchise  tax
liability

         Delaware  State  Taxation.  As a Delaware  holding  company not earning
income in Delaware, the Company is exempt from Delaware corporate income tax but
is required to file an annual report with and pay an annual franchise tax to the
State of Delaware. The tax is imposed as a percentage of the capital base of the
Company  with an annual  maximum  of  $150,000.  The  Delaware  Tax for 1998 was
$122,000.  The Mortgage  Company is subject to taxes for the  additional  states
that they operate in.

                                       39
<PAGE>
PART II

Item 2.  Properties

         At  December  31,  1998,  the  Bank  conducted  its  business  from its
executive and  administrative  offices in Staten  Island,  New York, and 16 full
service  branch  offices in Staten  Island,  one full service  branch  office in
Brooklyn as well as three limited  service branch  offices,  a loan  origination
center  and its  Trust  Department  in  Staten  Island.  In  addition,  the Bank
maintains 36 automated teller machines ("ATMs"),  with at least two ATMs at each
of the Bank's branch offices, and an office for its SBLI activities.

         SIBMC  conducts  its business  from its  executive  and  administrative
office in Branchburg, New Jersey and eight retail loan origination offices.

          SIBIC  conducts  its  business  in its  executive  office  located  in
Middletown, New Jersey.

         The  following  table sets forth  certain  information  relating to the
Bank's offices at December 31, 1998.
<TABLE>
<CAPTION>
                                                                            Net Book Value of
                                                                              Property and
                                                      Lease                     Leasehold
                                     Owned or         Expiration             Improvements at         Deposits at
Location (1)                         Leased           Date                  December 31, 1998     December 31, 1998
- ------------                         ------           ----                  -----------------     -----------------
                                                                                   (Dollars in Thousands)
<S>                                  <C>              <C>                   <C>                   <C>
Executive Office:

15 Beach Street                     
Staten Island, NY 10304              Owned                                      1,893              $     --
                                                                                              
Branch Offices:                                                                               
                                                                                              
81-91 Water Street                   Owned                                        242               147,623
Staten Island, NY 10304                                                                       
                                                                                              
15 Hyatt Street                      Owned                                        128                65,581
Staten Island, NY 10301                                                                       
                                                                                              
257 New Dorp Lane                    Owned                                         20               139,526
Staten Island, NY 10305                                                                       
                                                                                              
260 New Dorp Lane                    Owned                                        487                   (1)
Staten Island, NY 10305                                                                       
                                                                                              
1837 Victory Boulevard               Owned                                        177               158,778
Staten Island, NY 10314                                                                       
                                                                                              
1850 Victory Boulevard               Owned                                        157                   (2)
Staten Island, NY 10314                                                                       
</TABLE>
                                       40
<PAGE>
<TABLE>
<CAPTION>
                                                                            Net Book Value of
                                                                              Property and
                                                      Lease                     Leasehold
                                     Owned or         Expiration             Improvements at         Deposits at
Location (1)                         Leased           Date                  December 31, 1998     December 31, 1998
- ------------                         ------           ----                  -----------------     -----------------
                                                                                   (Dollars in Thousands)
<S>                                  <C>              <C>                   <C>                   <C>
1320 Hylan Boulevard                 Owned                                        490               157,739
Staten Island, NY 10305                                                                       
                                                                                              
461-465, 475 Forest Avenue           Owned                                        684               109,209
Staten Island, NY 10310                                                                       
                                                                                              
3150 Amboy Road                      Owned                                        420               100,917
Staten Island, NY 10308                                                                       
                                                                                              
900 Huguenot Avenue                  Leased                   2000 (3)            356                71,987
Staten Island, NY 10312                                                                       
                                                                                              
5472 Amboy Road                      Owned                                      1,197                   (4)
Staten Island, NY 10309                                                                       
                                                                                              
2700 Hylan Boulevard                 Leased                  2005 (3)             388               125,032
Staten Island, NY 10306                                                                       
                                                                                              
4025 Amboy Road                      Owned                                        262               101,137
Staten Island, NY 10308                                                                       
                                                                                              
6975 Amboy Road                      Owned                                      1,372                65,808
Staten Island, NY 10309                                                                       
                                                                                              
1630 Forest Avenue                   Owned                                      1,125                86,427
Staten Island, NY 10302                                                                       
                                                                                              
43 Richomd Hill Road                 Leased                 1999 (3)              509                70,779
Staten Island, NY 10314                                                                       
                                                                                              
800 Forest Avenue                    Owned                                        808                57,928
Staten Island, NY 10310                                                                       
                                                                                              
1630 Richmond Road                   Owned                                      1,092               145,317
Staten Island, NY 10304                                                                       
                                                                                              
4310-4312-4320 Amboy Road            Leased                 2007 (3)              321                62,847
Staten Island, NY 10312                                                                       
                                                                                              
9512-20 3rd Avenue                   Leased                 1999 (3)              305                62,406
Brooklyn, NY 11209                                                                            
</TABLE>

                                       41
<PAGE>
<TABLE>
<CAPTION>
                                                                            Net Book Value of
                                                                              Property and
                                                      Lease                     Leasehold
                                     Owned or         Expiration             Improvements at         Deposits at
Location (1)                         Leased           Date                  December 31, 1998     December 31, 1998
- ------------                         ------           ----                  -----------------     -----------------
                                                                                   (Dollars in Thousands)
<S>                                  <C>              <C>                   <C>                   <C>
                                                                                              
Other Offices:                                                                                
                                                                                              
45 Beach Street                      Owned                                        556                   (5)
Staten Island, NY 10304                                                                       
                                                                                              
260 Christopher Lane                 Leased                2003                   184                   (6)
Staten Island, NY 10314                                                                       
                                                                                              
96 Prospect Street                   Owned                                        939                   (5)
Staten Island, NY 10304                                                                       
                                                                                              
1591 Richmond Road                   Owned                                        634                   (7)
Staten Island, NY 10304                                                                       
                                                                                              
176 Broadway                         Leased                2000                     -                   (8)
New York, NY 10038                                                                            
                                                                                              
1500 Victory Blvd.                   Leased                2002(3)                  -                   N/A
Staten Island, NY 10314                                                                       
                                                                                              
SIB Mortgage Corp.                                                                            
Executive Offices/Branch             Leased                2001                    26                   N/A
1250 Route 28                                                                                 
Branchburg, NJ 08876                                                                          
                                                                                              
99 Merimack Street                   Leased                2001                     5                   N/A
Haverhill, Ma                                                                                 
                                                                                              
86 Summit Avenue                     Leased                1999                     6                   N/A
Summit, NJ 07901                                                                              
                                                                                              
400 West Cummings Park               Leased                2001                    10                   N/A
Suite 4900                                                                                    
Woburn, MA 01801                                                                              
                                                                                              
597 Horsham Road                     Leased             Monthly                     0                   N/A
Horsham, PA                                                                                   
                                                                                              
Plaza 800 Islington Street           Leased                2001                     1                   N/A
Portsmouth, NH                                                                                
                                                                                              
29 Emmons Drive                      Leased                2002                     0                   N/A
W Windsor, NJ                                                                                 
</TABLE>


                                       42
<PAGE>
<TABLE>
<CAPTION>
                                                                            Net Book Value of
                                                                              Property and
                                                      Lease                     Leasehold
                                     Owned or         Expiration             Improvements at         Deposits at
Location (1)                         Leased           Date                  December 31, 1998     December 31, 1998
- ------------                         ------           ----                  -----------------     -----------------
                                                                                   (Dollars in Thousands)
<S>                                  <C>              <C>                   <C>                   <C>
                                                                                              
1111 Street Road                     Leased                2000                     0                   N/A
Southampton, NJ 18966                                                                         
                                                                                              
317 Brick Boulevard                  Leased                2003                     4                   N/A
Brick, NJ 08723                                                                               
                                                                                              
SIB Investment Corporation           Leased                2000                     0                   N/A
1650 Route 35 South                                                                           
Middletown, NJ 07748                                                                          
</TABLE>

(1)  Consists of two ATMs and a manned drive-in facility.    
(2)  Consists of three ATMs and a manned drive-in facility.  
(3)  Excludes options to extended term.
(4)  An automated drive through facility with two ATMs.
(5)  Administrative office.
(6)  Loan origination center.
(7)  Trust Department office.
(8)  SBLI Department.

                                       43
<PAGE>
Item 3.  Legal Proceedings.

         The  Company  is not  involved  in any  legal  proceedings  other  than
immaterial proceedings occurring in the ordinary course of business.

Item 4.  Submission of Matters to a Vote of Security-Holders.

         Not applicable.

Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters.

         The  information   required  herein,  to  the  extent  applicable,   is
incorporated  by  reference  from page 35 and 36 of the  Company's  1998  Annual
Report ("1998 Annual Report")

Item 6.  Selected Financial Data.

         The information  required herein is incorporated by reference from page
8 of the 1998 Annual Report.

Item 7.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations.

         The information required herein is incorporated by reference from pages
12 to 18 of the 1998 Annual Report.

Item 7A.  Quantitative and Qualitative Disclosure about Market Risk.

         The information required herein is incorporated by reference from pages
9 to 12 of the 1998 Annual Report.

Item 8.  Financial Statements and Supplementary Data.

         The information required herein is incorporated by reference from pages
19 to 35 of the 1998 Annual Report.

Item 9.  Changes in and Disagreements With Accountants on Accounting and
         Financial Disclosure.

         Not applicable.


PART III.

Item 10.  Directors and Executive Officers of the Registrant.

         The information required herein is incorporated by reference from pages
3 to 6 of the definitive  proxy  statement of the Company for the Annual Meeting
of Stockholders to be held on April 29, 1999,  which was filed on March 29, 1999
("Definitive Proxy Statement").

Item 11.  Executive Compensation.

         The information required herein is incorporated by reference from pages
10 to 14 of the  Definitive  Proxy  Statement.

                                       44
<PAGE>
Item 12.   Security Ownership of Certain Beneficial Owners and Management.

         The information required herein is incorporated by reference from pages
7 and 9 of the Definitive Proxy Statement.

Item 13.  Certain Relationships and Related Transactions.

         The information required herein is incorporated by reference from pages
14 and 15 of the Definitive Proxy Statement.

PART IV.

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K.

         (a)  Documents Filed as Part of this Report

         (1)      The following financial statements are incorporated by 
                  reference from Item 8 hereof (see Exhibit 13):
                  Report of Independent Auditors
                  Consolidated  Statements  of Condition as of December 31, 1998
                    and 1997.
                  Consolidated Statements of Income for the Years Ended December
                     31, 1998, 1997 and 1996.
                  Consolidated Statements of Changes in Shareholders' Equity for
                     the Years Ended December 31, 1998, 1997 and 1996.
                  Consolidated  Statements  of Cash  Flows for the  Years  ended
                     December 31, 1998, 1997 and 1996.
                  Notes to Consolidated Financial Statements.

         (2) All  schedules  for  which  provision  is  made  in the  applicable
accounting  regulation  of  the  SEC  are  omitted  because  of the  absence  of
conditions under which they are required or because the required  information is
included in the consolidated financial statements and related notes thereto.

                                       45
<PAGE>
         (3) The  following  exhibits  are filed as part of this Form 10-K,  and
this list includes the Exhibit Index.
<TABLE>
<CAPTION>
                                   Exhibit Index
                                   -------------
<S>               <C>
 3.1*             Certificate of Incorporation of Staten Island Bancorp, Inc.
 3.2*             Bylaws of Staten Island Bancorp, Inc.
 4.0*             Specimen Stock Certificate of Staten Island Bancorp, Inc.
10.1*             Form of Employment Agreement to be entered into among Staten Island Bancorp, Inc.,
                   Staten Island Savings Bank and certain executive officers.
10.2*             Form of Employment Agreement to be entered into between Staten Island Bancorp, Inc.
                    and each of Harry P. Doherty and James R. Coyle.
10.3*             Form of Employment Agreement to be entered into between Staten Island Savings Bank
                    and each of Harry P. Doherty and James R. Coyle.
10.4**            Amended and Restated 1998 Stock Option Plan  
10.5**            Amended and Restated 1998 Recognition and Retention Plan and Trust Agreement 
10.6              Deferred Compensation Plan
13.0              1998 Annual Report to Stockholders
21.0              Subsidiaries of the Registrant - Reference is made to "Item 2.
                    "Business" for the required information
23.0              Consent of Arthur Andersen, LLP
27.0              Financial Data Schedule
</TABLE>

(*)  Incorporated herein by reference from the Company's  Registration Statement
     on Form S-1 (Registration No. 333-32113) filed by the Company with the SEC.

(**) Incorporated  herein  by  reference  from the  Company's  Definitive  Proxy
     Statement dated March 29, 1999.

                                       46
<PAGE>
                                   SIGNATURES


         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                            STATEN ISLAND BANCORP, INC.


                            By:    /s/ Harry P. Doherty
                                   --------------------
                                   Harry P. Doherty
                                   Chairman and Chief Executive Officer


        Pursuant to the  requirements  of the  Securities  Exchange Act of 1934,
this Report has been signed by the following persons on behalf of the Registrant
in the capacities and on the dates indicated.
<TABLE>
<CAPTION>
                Name                                       Title                                   Date
                ----                                       -----                                   ----
<S>                                          <C>                                              <C>
/s/ Harry P. Doherty                         Chairman and Chief Executive                     March 31, 1999
- ---------------------------                  Officer
Harry P. Doherty                             


/s/ James R. Coyle                           Director, President and Chief
- ---------------------------                  Operating Officer                                March 31, 1999
James R. Coyle                               


/s/ Edward J. Klingele                       Senior Vice President and Chief
- ---------------------------                  Financial Officer (principal                                    
Edward J. Klingele                           financial and accounting officer)                March 31, 1999 
                                             


/s/ Harold Banks                             Director                                         March 31, 1999
- ---------------------------
Harold Banks



/s/ Charles J. Bartels                       Director                                         March 31, 1999
- --------------------------
Charles J. Bartels


/s/ William G. Horn                          Director                                         March 31, 1999
- --------------------------
William G. Horn


/s/ Dennis P. Kelleher                       Director                                         March 31, 1999
- --------------------------
Dennis P. Kelleher



/s/ Julius Mehrberg                          Director                                         March 31, 1999
- ---------------------------
Julius Mehrberg


/s/ John R. Morris                           Director                                         March 31, 1999
- --------------------------
John R. Morris


/s/Kenneth W. Nelson                         Director                                         March 31, 1999
- ---------------------------
Kenneth W. Nelson


/s/ William E. O'Mara                        Director                                         March 31, 1999
- --------------------------
William E. O'Mara
</TABLE>

                                       47












                           STATEN ISLAND BANCORP, INC.

                           Deferred Compensation Plan
<PAGE>
                           STATEN ISLAND BANCORP, INC.

                           Deferred Compensation Plan



1.  Purposes..................................................................1

2.  Definitions...............................................................1

3.  Administration............................................................3

4.  Participation.............................................................4

5.  Deferrals.................................................................4

6.  Deferral Accounts For Non-Stock-Denominated Awards........................5

7.  Deferral Accounts For Stock-Denominated Awards............................6

8.  Settlement of Deferral Accounts...........................................7

9.  Provisions Relating to Section 16 of the Exchange Act and
     Section 162(m) of the Code...............................................8

10. Statements................................................................9

11. Sources of Stock: Limitation on Account of Stock-Denominated Deferrals....9

12. Amendment/Termination.....................................................9

13. General Provisions.......................................................10

14. Effective Date...........................................................11
<PAGE>
STATEN ISLAND BANCORP, INC.

Deferred Compensation Plan


         1.  Purposes.  The  purpose  of this  Deferred  Compensation  Plan (the
"Plan") is to provide  certain  highly  compensated  employees of Staten  Island
Bancorp, Inc. (the "Company") and its subsidiaries with the opportunity to elect
to defer receipt of specified  portions of their  compensation  and to have such
deferred amounts treated as if invested in specified investment vehicles.

         2.  Definitions.  In addition to the terms  defined in Section 1 above,
the following terms used in the Plan shall have the meanings set forth below:

         (a)  "Administrator"  shall  mean  such  person or  persons  designated
pursuant to Section 3(b) hereof to whom the Committee has delegated authority to
take action under the Plan, except as may be otherwise  required under Section 9
hereof.

         (b)  "Beneficiary"  shall mean any person (which may include trusts and
is not limited to one person) who has been  designated by the Participant in his
or her most recent written  beneficiary  designation form filed with the Company
to  receive  the  benefits  specified  under  the  Plan  in  the  event  of  the
Participant's  death.  If no Beneficiary has been designated or if no designated
Beneficiary  survives the  Participant's  death, then the Beneficiary shall mean
the Participant's estate.

         (c) "Change in Control"  shall be deemed to have  occurred  if: (i) the
acquisition of control of the Company as defined in 12 C.F.R. ss.574.4, unless a
presumption  of control is  successfully  rebutted or unless the  transaction is
exempted by 12 C.F.R. ss.574.3(c)(vii),  or any successor to such sections; (ii)
an event that would be  required to be reported in response to Item 1(a) of Form
8-K or Item 6(e) of Schedule 14A of Regulation  14A pursuant to the Exchange Act
(as defined  below),  whether or not any class of  securities  of the Company is
registered  under the Exchange Act;  (iii) any "person" (as such term is used in
Section  13(d) and 14(d) of the  Exchange  Act),  is or becomes the  "beneficial
owner"  (as  defined  in  Rule  13d-3  under  the  Exchange  Act),  directly  or
indirectly,  of the  securities of the Company  representing  20% or more of the
combined  voting power of the Company's  then  outstanding  securities;  or (iv)
during  any  period  of three  (3)  consecutive  years,  individuals  who at the
beginning of such period  constitute the Board of Directors of the Company cease
for any reason to constitute at least a majority thereof unless the election, or
the nomination for election by  stockholders,  of each new director was approved
by a vote of at least  two-thirds of the directors then still in office who were
directors at the beginning of the period.

         (d) "Code"  shall mean the Internal  Revenue Code of 1986,  as amended.
References  to any  provision  of the  Code or  regulation  (including  proposed
regulation) thereunder shall include any successor provisions or regulations.

                                       1
<PAGE>
         (e)  "Committee"  shall  mean two or more  non-employee  members of the
Board of Directors of the Company designated by such Board as the Committee.

         (f)  "Deferral  Account"  shall  mean  Non-Stock-Denominated   Deferral
Accounts  and  Stock-Denominated  Deferral  Accounts,   collectively.   Deferral
Accounts  will be  maintained  solely as  bookkeeping  entries by the Company to
evidence the unfunded obligations of the Company hereunder.

         (g)  "Disability"  shall mean any physical or mental  impairment  which
qualifies the Participant for disability benefits under the applicable long-term
disability  plan  maintained by the Company (or any  subsidiary)  or, if no such
plan applies,  which would qualify the Participant for disability benefits under
the Federal Social Security System.

         (h) "Exchange Act" shall mean the  Securities  Exchange Act of 1934, as
amended.  References  to any  provision of the  Exchange Act or rule  thereunder
shall include any successor provisions or rules.

         (i) "Non-Stock-Denominated Deferral Account" shall mean the accounts or
sub-accounts  established and maintained by the Company for specified  deferrals
made by a Participant pursuant to Section 6 hereof.

         (j)  "Non-Qualified  Option" means an option or right to purchase Stock
granted to the  Participant  by the  Company  pursuant to a  compensatory  plan,
program or other such  arrangement  and such option or right does not constitute
an "Incentive Stock Option" within the meaning of Section 422 of the Code.

         (k)  "Participant"  shall  mean  any  employee  of the  Company  or any
subsidiary who is designated by the Committee as eligible to participate in this
plan and who makes an election to participate in the Plan.

         (l) "Restricted  Stock Award" shall mean awards granted pursuant to the
Company's  Amended and  Restated  1998  Recognition  and  Retention  Plan or any
similar and/or successor plan.

         (m) "Retirement" shall mean voluntary termination by the Participant in
accordance with the Company's retirement  policies,  including early retirement,
generally applicable to their salaried employees.

         (n) "Stock" shall mean the Common Stock,  with a par value of $0.01 per
share,  of Staten  Island  Bancorp,  Inc. or any other equity  securities of the
Company designated by the Committee.

                                       2
<PAGE>
         (o)  "Stock-Denominated  Awards" shall mean a Non-Qualified  Option,  a
Restricted  Stock  Award or similar  type of award  which is  determined  by the
Committee to be appropriate for deferral under the terms of this Plan.

         (p)  "Stock-Denominated  Deferral  Account"  shall mean the accounts or
sub-accounts  established and maintained by the Company for specified  deferrals
made by a Participant pursuant to Section 7 hereof.

         (q) "Trust" shall mean the trust or trusts  established  by the Company
pursuant Sections 6 and 7 hereof.

         (r) "Trustee(s)" shall mean the trustee(s) of the Trust(s).

         (s) "Trust Agreement" shall mean the agreement(s)  entered into between
the Company and the Trustee(s), as amended or restated from time to time.

         (t)  "Valuation  Date"  shall  mean the close of  business  on the last
business day of each calendar  quarter;  provided  however,  that in the case of
termination  of  employment  for  reasons  other  than   Retirement,   death  or
Disability,  the Valuation Date shall mean the close of business on the last day
of business of the month in which  employment  terminates,  and in the case of a
Change in Control of the Company, the Valuation Date shall be the effective date
of such Change in Control.

         3.       Administration.

         (a) Committee  Authority.  The Committee  shall  administer the Plan in
accordance with its terms and shall have all powers necessary to accomplish such
purpose,  including  the power and authority to construe and interpret the Plan,
to define the terms used  herein,  to  prescribe,  amend and  rescind  rules and
regulations, agreements, forms and notices relating to the administration of the
Plan,  and to make all  other  determinations  necessary  or  advisable  for the
administration of the Plan.

         (b) Delegation of Duties; Powers. The Committee may delegate its duties
and responsibilities  hereunder, as it deems reasonable and appropriate,  to the
Administrator.   If  an  Administrator  is  appointed  by  the  Committee,  such
Administrator  shall  serve at the will of, and may be removed  (with or without
cause) by the Committee.  Any actions of the Committee or the Administrator with
respect to the Plan shall be conclusive and binding upon all persons  interested
in the Plan, except that any action of the Administrator  will not be binding on
the  Committee.  The Committee  and  Administrator  may each appoint  agents and
delegate thereto powers and duties under the Plan,  except as otherwise  limited
by the Plan.


                                       3
<PAGE>
         (c)  Limitation  of  Liability.  Each member of the  Committee  and the
Administrator  shall be entitled to, in good faith,  rely or act upon any report
or other information furnished to him or her by any officer or other employee of
the Company or any subsidiary,  the Company's  independent public accountants or
any compensation  consultant,  legal counsel, or other professional  retained by
the Company to assist in the  administration  of the Plan. To the maximum extent
permitted  by law,  no member of the  Committee  or the  Administrator,  nor any
person to whom  ministerial  duties have been delegated,  shall be liable to any
person for any action taken or omitted in connection with the interpretation and
administration  of the Plan. To the maximum extent permitted by law, the Company
shall indemnify the members of the Committee and the  Administrator  against any
and all claims, losses, damages, expenses,  including any counsel fees and costs
incurred by them,  and any  liability,  including any amounts paid in settlement
with their approval, arising from their action or failure to act.

         4.  Participation.  The Administrator will notify each person of his or
her  participation  or  eligibility  to participate in the Plan not less than 30
days  (or  such  lesser  period  as may be  reasonable  and  practicable  in the
circumstances) prior to any deadline for filing an election form.

         5.       Deferrals.

         (a) Deferrals. A Participant may elect to defer taxable compensation or
awards which may be in the form of cash or Stock to be received from the Company
or a subsidiary,  including salary,  annual incentive awards,  Stock-Denominated
Awards  and  taxable  compensation  payable  under  other  plans  and  programs,
employment  agreements or other  arrangements or as designated by the Committee;
provided  however,  that a Participant  may only defer,  with respect to a given
year, receipt of only that portion of the Participant's salary, annual incentive
awards,  Stock-Denominated  Awards and compensation  payable under all plans and
programs,  employment  agreements  or other  arrangements  that exceeds the FICA
maximum taxable wage base plus the amount  necessary to satisfy Medicare and all
other payroll taxes (other than Federal,  state or local income tax withholding)
imposed on the wages of such Participant from the Company and its  subsidiaries.
In addition to such  limitation,  and any terms and  conditions  of deferral set
forth under plans and programs, employment agreements or other such arrangements
from which  receipt of  compensation  or awards is deferred,  the  Committee may
impose  limitations on the amounts  permitted to be deferred and other terms and
conditions of deferral under the Plan. Any such limitations, and other terms and
conditions of deferral, shall be set forth in the rules relating to the Plan, or
election forms,  other forms, or instructions  published by the Committee and/or
the  Administrator.  In addition,  in the event that a Participant is a "covered
employee"  for  purposes  of Section  162(m) of the Code and such  Participant's
applicable employee remuneration in a particular tax year exceeds the limitation
as specified in Section  162(m) of the Code, the Committee may request that such
Participant defer the payment,  in accordance with the Plan, of all or a portion
of the Participant's compensation and awards to be received under such plans and
programs,  employment  agreements and  arrangements of the Company to the extent
necessary  to avoid the  payment of employee  remuneration  for such tax year in
excess of the Section 162(m) limit.

                                       4
<PAGE>
         (b) Elections.  Once an election form, properly completed,  is received
by the Company, such election of the Participant shall be irrevocable;  provided
however, that the Committee and/or Administrator may, in its discretion,  permit
a  Participant  to elect to increase the amount to be deferred and credited to a
Deferral  Account by filing a later  election  form;  provided,  that such later
election  form is received by the  Committee  prior to the  applicable  election
deadline  pursuant to Section 5(b)  hereof.  Furthermore,  upon a  Participant's
initial  deferral  election,  such  Participant  shall  also elect the number of
installments  in which the  settlement  of his or her Deferral  Account shall be
completed.  An election to change a  Participant's  settlement  election must be
made, in writing,  while the  Participant is an active employee and prior to the
commencement of  distribution.  However,  the change shall not become  effective
until the one (1) year  anniversary of such election,  provided the  Participant
remains an active  employee of the Company or its  subsidiary for the entire one
(1) year period.

         (c) Date of  Election.  An  election  to defer  compensation  or awards
hereunder must be received by the  Administrator  prior to the date specified by
the  Administrator;  provided  however,  that unless  otherwise  approved by the
Committee,  any  elections  to defer (i) salary,  cash  compensation  and annual
incentive  awards shall be made on or prior to the December  31st  preceding the
calendar year in which such income shall be earned, (ii) Restricted Stock Awards
shall be made on or prior to the December  31st  preceding  the calendar year in
which the Restricted Stock Awards vest; and (iii) Non-Qualified Options shall be
made at least six (6) months  prior to the  exercise  of such  option.  Under no
circumstances  may a  Participant  defer  compensation  or  awards  to which the
Participant has already attained, at the time of deferral, a legally enforceable
right to receive such compensation or awards.

         6. Deferral Accounts For  Non-Stock-Denominated  Awards.  The following
provisions will apply to Deferral  Accounts other than those  established  under
Section 7:

         (a)    Establishment;     Crediting    of    Amounts    Deferred.     A
Non-Stock-Denominated  Deferral Account will be established for each Participant
for any deferrals made by a Participant hereunder. The amount of compensation or
awards deferred with respect to each Non-Stock-Denominated Deferral Account will
be credited to such account as of the date on which such amounts would have been
paid to the  Participant  but for  deferral  hereunder.  Amounts  credited  to a
Non-Stock-Denominated  Deferral  Account  shall be deemed to be invested in such
hypothetical  investment  vehicles as selected by the Participant  from the list
authorized  by the  Committee  pursuant to Section 6(b)  hereof.  The amounts of
hypothetical  income and appreciation and depreciation in value of such accounts
will be  credited  and  debited  to such  accounts  from  time to  time.  Unless
otherwise    determined   by   the    Committee,    amounts    credited   to   a
Non-Stock-Denominated   Deferral  Account  shall  be  deemed  invested  in  such
hypothetical  investment  vehicles  within five (5) business days  following the
effective date of the deferral.

         (b) Hypothetical Investment Vehicles. The Committee shall establish one
or more  hypothetical  investment  vehicles  under  this  Plan and may add to or
change or discontinue any hypothetical  investment  vehicle included in the list
of available hypothetical investment vehicles in its discretion.

                                       5
<PAGE>
         (c)  Allocation  and  Reallocation  of  Hypothetical   Investments.   A
Participant may allocate  amounts  credited to his or her  Non-Stock-Denominated
Deferral  Account  to  one  or  more  of the  hypothetical  investment  vehicles
authorized   under  the  Plan.   Subject  to  the  rules   established   by  the
Administrator,  a  Participant  may  reallocate  amounts  credited to his or her
Non-Stock-Denominated Deferral Account (to be effective as of the Valuation Date
immediately  following  the  Participant's  election)  to one or  more  of  such
hypothetical  investment vehicles, by filing with the Administrator a notice, in
such form as may be specified by the Administrator,  not later than the 15th day
of the month preceding such Valuation Date. The Committee or  Administrator  may
restrict  allocations or reallocations by specified  Participants into or out of
specified  investment  vehicles or specify minimum amounts that may be allocated
or reallocated by  Participants;  however,  any such  allocation or reallocation
shall be made in accordance  with all applicable  provisions of the Exchange Act
and the  regulations  promulgated  thereunder,  including  but not  limited  to,
Section 16(b) and the regulations thereunder.

         (d) Investment  Return.  In order to simulate an investment  return for
the amounts held in each Participant's  Non-Stock-Denominated  Deferral Account,
the  account  balance  shall be reduced  for the  reasonable  transaction  costs
associated  with the  Participant's  investment  directions  and be  adjusted to
recognize the hypothetical  income,  appreciation and depreciation  generated by
the hypothetical investments that the Non-Stock-Denominated  Deferral Account is
deemed to be  invested  in.  Furthermore,  the amounts of  hypothetical  income,
appreciation and depreciation  credited to each  Non-Stock-Denominated  Deferral
Account  shall be reduced  for the  hypothetical  tax  liability  created by the
generation of such income,  appreciation and depreciation.  The hypothetical tax
liability shall be determined by the Committee or the  Administrator,  based on,
among other factors, the amounts, if any, of increased tax liability incurred by
the Company as a result of the  implementation  of this Plan and any increase in
the Company's taxable income resulting from investment activity  hereunder.  The
reasonable  transaction  costs  shall  be  determined  by the  Committee  or the
Administrator,  based on, among other factors,  the estimated  transaction costs
associated with an investment similar to the one directed by the Participant.

         (e) Trusts. The Committee may, in its discretion, establish one or more
Trusts  and  deposit  therein  amounts of cash,  Stock,  or other  property  not
exceeding  the  amount  of  the  Company's   obligations  with  respect  to  the
Participants' Non-Stock-Denominated Deferral Account established under Section 6
hereof.

                                       6
<PAGE>
         7.       Deferral Accounts For Stock-Denominated Awards.

         (a)  Establishment.  Subject to any terms and conditions imposed by the
Committee,  Participants may elect to defer, under the Plan, amounts which would
otherwise  be  taxable  income of a  Participant  as a result  of the  exercise,
earning,  vesting,  or such  similar  event with  respect  to  Stock-Denominated
Awards.  In  connection  with such  deferral  of a  Stock-Denominated  Award,  a
Stock-Denominated Deferral Account shall be established for such Participant. On
terms determined by the Committee, the Stock-Denominated  Deferral Account will,
as of the  date  that  taxable  income  from  a  Stock-Denominated  Award  would
otherwise be  recognized  by a  Participant,  be credited with a number of share
units  corresponding to the number of shares of Stock  represented in the amount
of  Stock-Denominated  Award  being  deferred  hereunder.  With  respect  to any
fractional  shares,  the Committee or the  Administrator may pay such fractional
shares   to   the   Participant   in   cash   or   credit   the    Participant's
Non-Stock-Denominated  Deferral  Account with such amount in lieu of  depositing
such fractional shares into the Stock-Denominated Deferral Account.

         (b) Investment  Return.  Hypothetical  appreciation and depreciation in
value of the  Stock-Denominated  Deferral  Account  shall be equal to the actual
appreciation  and  depreciation of the Stock.  Cash dividends and  distributions
with respect to share units in the  Stock-Denominated  Deferral Account shall be
credited to a Participant's Non-Stock-Denominated Deferral Account.

         (c) Allocation of  Hypothetical  Investment.  Stock-Denominated  Awards
deferred  pursuant to this Section 7 shall  continuously  be deemed  invested in
Stock share units until  settlement of the  Stock-Denominated  Deferral  Account
pursuant  to  Section 8 hereof  and the  Participant  shall not be  entitled  to
reallocate Stock-denominated deferrals into any other hypothetical investments.

         (d) Trusts. The Committee may, in its discretion, establish one or more
Trusts (including  sub-accounts under such Trusts),  and deposit therein amounts
of cash,  Stock,  or other  property not  exceeding  the amount of the Company's
obligations with respect to a Participants'  Stock-Denominated  Deferral Account
established under Section 7.

         8.       Settlement of Deferral Accounts.

         (a) Form of Payment. The Company shall settle a Participant's  Deferral
Account, and discharge all of its obligations to pay deferred compensation under
the Plan with respect to such  Deferral  Account,  by payment of cash, or in the
discretion of the Committee, by delivery of Stock.

         (b) Forfeited Awards. To the extent that a  Stock-Denominated  Award is
forfeited  pursuant  to the terms  and  conditions  of  another  plan,  program,
employment  agreement or other such  arrangement,  the Participant  shall not be
entitled  to the  value  of  such  Stock  and  other  property  related  thereto
(including without limitation, dividends, income and distributions thereon). Any
Stock-Denominated  Award deferred hereunder and forfeited by a Participant shall
be returned to the Company.

         (c) Timing of Payments.  Payments in settlement  of a Deferral  Account
shall be made as soon as practicable after the date or dates (including upon the
occurrence of specified events),  and in such number of installments,  as may be
directed by the  Participant  in his or her election  relating to such  Deferral
Account(s),  or  earlier  in the  event  of  termination  of  employment  by the
Participant in the following circumstances:

         (i)      In the event of  termination  of employment  for reasons other
                  than  Retirement or  Disability,  a single lump sum payment in
                  settlement  of any  Deferral  Account  (including  a  Deferral
                  Account with respect to which one or more installment payments
                  have  previously  been  made)  shall  be made as  promptly  as
                  practicable  following the Valuation  Date,  unless  otherwise
                  determined by the Administrator; or

                                       7
<PAGE>
         (ii)     In the event of a Change in Control, payments in settlement of
                  any  Stock-Denominated  Deferral Account (including a Deferral
                  Account with respect to which one or more installment payments
                  have  previously  been made) shall be made within fifteen (15)
                  business days  following the effective  date of such Change in
                  Control.

         (d) Financial  Emergency and Other  Payments.  Other  provisions of the
Plan (except Section 9)  notwithstanding,  if, upon the written application of a
Participant,  the  Committee  determines  that the  Participant  has a financial
emergency of such substantial  nature and beyond the  individual's  control that
payment  of  amounts  previously  deferred  under  the  Plan is  warranted,  the
Committee may direct the payment to the  Participant  of all or a portion of the
balance of a Deferral  Account and the time and manner of such payment,  and the
Committee may direct such payments in other circumstances if, in the exercise of
its  independent   judgment,   it  determines  that  circumstances   beyond  the
individual's control warrant such action.

         9.  Provisions  Relating to Section 16 of the  Exchange Act and Section
162(m) of the Code.

         (a)  Compliance  with Section 16. With respect to a Participant  who is
then subject to the reporting requirements of Section 16(a) of the Exchange Act:

         (i)      Any function of the Committee  under the Plan relating to such
                  Participant shall be performed solely by the Committee, if and
                  to the  extent  required  to  ensure  the  availability  of an
                  exemption  under Rule 16b-3 or exclusion  under Rule  16a-1(c)
                  for such Participant with respect to the Plan.

         (ii)     Participants may not reallocate amounts credited to any Stock-
                  Denominated Deferral Account established pursuant to Section 7
                  hereof.

         (iii)    To the extent necessary so that  transactions by and rights of
                  such a Participant  under the Plan are excluded from reporting
                  under Rule 16a-1(c) (unless acknowledged by the Participant in
                  writing  with  respect to a  specified  transaction  not to be
                  excluded), if any provision of this Plan or any rule, election
                  form or other form,  or  instruction  does not comply with the
                  requirements   of  such  rule  as  then   applicable  to  such
                  transaction or right under the Plan,  such provision  shall be
                  construed or deemed amended to the extent necessary to conform
                  to such requirements.

                                       8
<PAGE>
         (b)  Compliance  with  Code  Section  162(m).  It is the  intent of the
Company that any compensation (including any award) deferred under the Plan by a
person who is, with respect to any year of  settlement,  deemed by the Committee
to be a "covered  employee"  within the meaning of Code  Section  162(m) and the
regulations  thereunder,   which  compensation   constitutes  either  "qualified
performance-based  compensation"  within the meaning of Code Section  162(m) and
the  regulations  thereunder  or  compensation  not  otherwise  subject  to  the
limitation on deductibility under Section 162(m) and the regulations thereunder,
shall not, as a result of deferral  hereunder,  become compensation with respect
to which the Company in fact would not be entitled to a tax deduction under Code
Section 162(m) and the regulations  thereunder.  Accordingly,  unless  otherwise
determined by the Committee,  if any  compensation  would become so disqualified
under  Section  162(m) and the  regulations  thereunder  as a result of deferral
hereunder,  the terms of such deferral  shall be  automatically  modified to the
extent  necessary  to ensure  that the  compensation  would not,  at the time of
settlement, be so disqualified.

         10.  Statements.  The  Administrator  will furnish  statements  to each
Participant   reflecting  the  amount  credited  to  a  Participant's   Deferral
Account(s)  and the  transactions  thereof  not less  frequently  than once each
calendar year.

         11.  Sources  of  Stock:  Limitation  on  Amount  of  Stock-Denominated
Deferrals.  If Stock is deposited under the Plan in a Trust, pursuant to Section
7 hereof,  in  connection  with a deferral  of a  Stock-Denominated  Award under
another plan,  program, or other such arrangement that provides for the issuance
of Stock,  the Stock so deposited  shall be deemed to have  originated  from and
shall be counted  against the number of shares  reserved  under such other plan,
program  or other  arrangement.  Stock  placed in such a Trust and  subsequently
forfeited  by a  Participant  shall be released by the Trust and be treated as a
failed award for purposes of the other plan,  program,  or arrangement which the
Stock-Denominated Award originated.

         12.  Amendment/Termination.  The  Committee  may, with  prospective  or
retroactive effect, amend, alter, suspend, discontinue, or terminate the Plan at
any time without the consent of Participants, stockholders, or any other person;
provided  however,  that,  without the consent of a Participant,  no such action
shall materially or adversely affect the rights of such Participant with respect
to any rights to  receive  payment of  amounts  credited  to such  Participant's
Deferral Account(s).  Notwithstanding the foregoing, the Committee,  may, at any
time  and  in  its  sole  discretion,  terminate  the  Plan  and  distribute  to
Participants the amounts credited to their Deferral Accounts. Upon the effective
date of Change and Control, this Plan shall terminate.

                                       9
<PAGE>
         13.      General Provisions.

         (a) Limits on  Transfer  of  Awards.  Other than by will or the laws of
descent and  distribution,  no right,  title or interest of any kind in the Plan
shall be  transferable  or assignable by a Participant or his or her Beneficiary
or be subject to alienation, anticipation, encumbrance, garnishment, attachment,
levy,  execution or other legal or equitable process,  nor subject to the debts,
contracts, liabilities or engagements, or torts of any Participant or his or her
Beneficiary.  Any attempt to alienate, sell, transfer,  assign, pledge, garnish,
attach  or take any  other  action  subject  to legal or  equitable  process  or
encumber or dispose of any interest in the Plan shall be void.

         (b) Receipt and Release.  Payments (in any form) to any  Participant or
Beneficiary in accordance  with the provisions of the Plan shall,  to the extent
thereof,  be in full  satisfaction of all claims for the  compensation or awards
deferred and relating to the Deferral  Account(s)  to which the payments  relate
against  the  Company  or  any  subsidiary  thereof,   the  Committee,   or  the
Administrator.  The Committee or the  Administrator may require a Participant or
Beneficiary,  as a condition  to a payment,  to execute a receipt and release to
such effect.

         (c) Unfunded Status of Awards; Creation of Trusts. The Plan is intended
to constitute  an "unfunded"  plan for deferred  compensation  and  Participants
shall rely solely on the unsecured promise of the Company for payment hereunder.
With  respect  to any  payment  not yet made to a  Participant  under  the Plan,
nothing  contained in the Plan shall give a Participant  any rights greater than
those of a general unsecured  creditor of the Company;  provided  however,  that
nothing  herein shall restrict or prohibit the Committee  from  authorizing  the
creation  of Trusts,  including  but not  limited to the Trusts  referred  to in
Sections  6 and 7  hereof,  or make  other  arrangements  to meet the  Company's
obligations  under the Plan,  which Trusts  and/or other  arrangements  shall be
consistent  with  the  "unfunded"  status  of the  Plan,  unless  the  Committee
otherwise determines with the consent of each affected Participant.

         (d)  Compliance.  The Company shall impose such  restrictions  on Stock
delivered to a  Participant  hereunder  and any other  interest  constituting  a
security as it may deem  advisable in order to comply with the Securities Act of
1933, as amended,  the requirements of the Exchange Act, the requirements of the
New York Stock  Exchange or any other  stock  exchange  or  automated  quotation
system upon which the Stock is then listed or quoted,  any state securities laws
applicable to such a transfer,  any  provisions of the Company's  Certificate of
Incorporation or Bylaws,  or any other law,  regulation,  or binding contract to
which the Company is a party.


                                       10
<PAGE>
         (e) Other  Participant  Rights.  No  Participant  shall have any of the
rights or privileges of a stockholder  of the Company under the Plan,  including
as a result of crediting  of Stock  equivalents  or other  amounts to a Deferral
Account,  or the  creation of any Trust and the  deposit of such Stock  thereof,
except  at such time as Stock  may be  actually  delivered  in  settlement  of a
Deferral Account. No provision of the Plan or transaction hereunder shall confer
upon any  Participant  any right to be employed  by the Company or a  subsidiary
thereof,  or to  interfere  in any  way  with  the  right  of the  Company  or a
subsidiary  to increase or decrease  the amount of any  compensation  payable to
such Participant.  Subject to the limitations set forth in Section 13(a) hereof,
the Plan shall inure to the benefit of, and be binding upon,  the parties hereto
and their successors and assigns.

         (f) Tax  Withholding.  The  Company and any  subsidiary  shall have the
right to deduct  from  amounts  otherwise  payable in  settlement  of a Deferral
Account any sums that  Federal,  state,  local or foreign tax law requires to be
withheld with respect to such payment.  Stock or other  property may be withheld
to satisfy such  obligations  in any case where  taxation  would be imposed upon
delivery of such Stock and other property.

         (g) Payment of Legal Fees. All reasonable  legal fees and costs paid or
incurred by a Participant  pursuant to any dispute or question or interpretation
relating to this  Agreement  shall be paid or  reimbursed  by the Company if the
Participant  is  successful  on  the  merits   pursuant  to  a  legal  judgment,
arbitration or settlement.

         (h) Governing Law. The validity,  construction,  and effect of the Plan
and any  rules and  regulations  relating  to the Plan  shall be  determined  in
accordance  with the laws of the State of New  York,  without  giving  effect to
principles of conflicts of laws, and applicable provisions of federal law.

         (i) Limitation.  A Participant and his or her Beneficiary  shall assume
all risk in  connection  with  any  decrease  in  value  of his or her  Deferral
Account(s) and neither the Company, the Committee nor the Administrator shall be
liable or responsible therefor.

         (j)  Construction.  The captions and numbers  preceding the sections of
the Plan are included solely as a matter of convenience of reference and are not
to be taken as  limiting  or  extending  the  meaning  of any of the  terms  and
provisions of the Plan. Whenever  appropriate,  words used in the singular shall
include the plural or the plural may be read as the singular.

         (k) Severability.  In the event that any provision of the Plan shall be
declared illegal or invalid for any reason,  said illegality or invalidity shall
not affect the remaining  provisions  of the Plan but shall be fully  severable,
and the Plan  shall be  construed  and  enforced  as if said  illegal or invalid
provision had never been inserted herein.

         (l) Status.  The  establishment  and maintenance of, or allocations and
credits to, the Deferral  Account(s)  of any  Participant  shall not vest in any
Participant  any right,  title or interest in and to any Plan assets or benefits
except at the time or times and upon the terms and  conditions and to the extent
expressly set forth in the Plan and in accordance with the terms of the Trust.

         14.  Effective  Date.  The Plan shall be  effective  as of December 31,
1998.


                                       11






















                          Staten Island Bancorp, Inc.

            A timeless tradition of excellence in community banking.

                               1998 Annual Report
<PAGE>
Staten Island Bancorp, Inc.

Profile           Staten Island  Bancorp,  Inc. was organized in 1997 and is the
                  holding  company for Staten  Island  Savings Bank, a federally
                  chartered,   FDIC  insured  thrift   institution,   originally
                  organized in 1864.  Headquartered in Staten Island,  New York,
                  the  bank  operates  16  full  service  branches  and a  trust
                  department  in Staten  Island,  and one  branch  office in Bay
                  Ridge, Brooklyn, New York.

                  The  principal  business of the Bank  consists  of  attracting
                  deposits from  consumers and businesses in its market area and
                  originating consumer, residential, multi-family and commercial
                  real estate loans, as well as other business loans.

                  Staten Island Bancorp,  Inc.'s common stock is publicly traded
                  on the New York Stock Exchange under the symbol "SIB".

Mission           Staten  Island  Savings  Bank  will  continue  to be a  strong
                  financial services company committed to improving  shareholder
                  value,  while  delivering  the highest  quality  products  and
                  services  responsive to the changing needs of our consumer and
                  business markets.  As we grow, we will consistently  strive to
                  give  extraordinary  service to our customers by providing our
                  employees with the means and opportunities to make full use of
                  their  skills  and  capabilities.  These  commitments  to  our
                  shareholders,  customers and employees will enable the Company
                  to  maintain  a level of  profitability  necessary  to  remain
                  independent for the benefit of the communities we serve.



Letter to Shareholders .....................................................   2
Selected Consolidated Financial and Other Data .............................   8
Management's Discussion and Analysis of Financial Condition
  and Results of Operations ................................................   9
Financial Statements .......................................................  19
Report of Independent Public Accountants ...................................  35
Services Available .........................................................  36
Directors and Officers, Shareholder Information ............................ IBC
Banking Locations ..........................................................  BC
<PAGE>
Financial Highlights                  Staten Island Bancorp, Inc. and Subsidiary

<TABLE>
<CAPTION>
                                                      At or For the Years Ended December 31,
- ----------------------------------------------------------------------------------------------
($ in thousands, except per share data)                1998             1997            1996
- ----------------------------------------------------------------------------------------------
<S>                                                 <C>            <C>             <C>        
Operations Data
        Net interest income .....................   $   121,072    $    86,755     $    73,993
        Provision for loan losses ...............         1,594          6,003           1,000
        Total other income ......................        10,380          7,454           3,929
        Contribution to SISB Community Foundation          --           25,817            --
        Total other expense .....................        55,918         42,908          40,066
                                                    ------------------------------------------
        Income before provision for income taxes         73,940         19,481          36,856
        Provision for income taxes ..............        29,678          4,932          15,081
        --------------------------------------------------------------------------------------
        Net income ..............................   $    44,262    $    14,549     $    21,775
        --------------------------------------------------------------------------------------
Financial
Condition Data
        Total assets ............................   $ 3,776,947    $ 2,651,170     $ 1,782,323
        Loans receivable, net ...................     1,535,001      1,082,918         968,015
        Securities available for sale ...........     2,029,041      1,350,467         703,134
        Deposits ................................     1,729,061      1,623,652       1,577,748
        Borrowed funds ..........................     1,344,517        250,042              54
        Stockholders' equity ....................       669,042        685,886         171,080
        Non-performing assets ...................        17,081         21,943          23,854
        Net loan chargeoffs .....................           782            271           1,727
        Allowance for loan losses ...............        16,617         15,709           9,977
        --------------------------------------------------------------------------------------
Selected
Financial Ratios
        Stockholders' equity to total assets ....         17.71%         25.87%           9.60%
        Tangible equity to assets ...............         16.84          24.78            8.55
        Total risk-based capital ................         35.93          59.62           20.66
        Net interest margin .....................          4.13           4.39            4.46
        Interest rate spread ....................          2.93           3.82            3.84
        Return on average assets ................          1.45           0.70            1.24
        Return on average equity ................          6.39           7.79           14.03
        Efficiency ratio ........................         41.11          43.30           47.12
        Non-performing assets to total assets ...          0.45           0.83            1.34
        --------------------------------------------------------------------------------------
Per Common
Share Data
        Basic earnings ..........................   $      1.06    $     (0.29)           --
        Fully diluted earnings ..................          1.06          (0.29)           --
        Tangible book value .....................         14.90          14.79            --
        Market value ............................         19.94          20.94            --
        Cash  dividends  declared ...............          0.32           --              --
        --------------------------------------------------------------------------------------
</TABLE>
[GRAPHIC -- BAR GRAPHS REPRESENTING TOTAL ASSETS, TOTAL LOANS AND
 TOTAL DEPOSITS]
                                      -1-
<PAGE>
To Our Shareholders:

  The completion of Staten Island Bancorp, Inc.'s first year as a public company
was both exciting and rewarding.  The year was highlighted by the implementation
of capital management  strategies intended to enhance shareholder value, as well
as  continued  growth in key  business  lines  that  strengthened  our  dominant
community bank franchise. This performance resulted in steady quarter-to-quarter
increases in net income.

The Financial Year in Review

  Net income for the year 1998 of $44.3 million, or $1.06 per share, represented
a 56% increase over adjusted  earnings due to the one-time  contribution  to the
SISB  Community  Foundation  in 1997.  Total assets  increased by 42.46% to $3.8
billion--primarily through growth in the securities portfolio of $678.6 million,
and a record $452.1 million of net growth in loans.

  The asset growth was mainly  funded by an increase of $1.1 billion in borrowed
funds,  a  capital  management  strategy  that was  implemented  in an effort to
prudently  generate  earnings on the expanded  capital base  resulting  from our
stock conversion in December 1997.

  Our net loan growth of 42% was accomplished  through a significant increase in
loan  originations  for 1998,  primarily  with  respect  to loans on 1-4  family
residential properties,  the traditional backbone of our lending operations.  We
also  continued to diversify  our loan  portfolio  by pursuing  commercial  real
estate and other business lending opportunities, including the implementation of
a Small Business Loan program targeting borrowers in need of less than $100,000.
In total,  we originated  over $640 million in loans,  and we remain the leading
lender on Staten Island.

  Loan growth has also been accomplished with careful attention to quality.  The
continued reduction of non-performing  loans to $16.2 million, or 1.05% of loans
and the corresponding reduction in the provision for loan losses to $1.6 million
for the current year, is evidence of our success in meeting this objective.

  While falling  interest rates  presented  opportunities  for loan growth,  the
flattening of the yield curve also created  compression on interest margins.  To
counter this compression,  we focused on increasing non-interest income. To that
end, we are pleased  with the 30% increase we achieved in this  area--largely  a
result of the fee income generated through the mortgage company acquired in 1998
and ongoing expansion of the commercial customer base, as well as modest changes
to the pricing of consumer services.

Capital Management Strategies

  As a result of our highly successful initial public offering in December 1997,
management was faced with the challenge of  implementing  strategies  that would
effectively  utilize the new capital,  while  increasing  earnings and enhancing
shareholder  value.  These strategies  included the payment of regular quarterly
dividends,  the initiation of a stock repurchase  program,  the acquisition of a
mortgage company, and prudent leveraging of the balance sheet.

  Regular quarterly  dividend payments were initiated in the first quarter 1998.
Total  dividends of $0.23 per share were paid in 1998.  In the first  quarter of
1999, the Company increased the regular  quarterly  dividend to $0.09 from $0.08
per  share,  representing  a 12.5%  increase.  We also  implemented  a  Dividend
Reinvestment  Plan beginning with the dividend  payments in the third quarter of
1998.

  In the fourth  quarter of 1998, the Company  instituted a 5% stock  repurchase
program. This program was completed in the first quarter of 1999 and resulted in
the repurchase of 2.3 million shares.  In addition,  the Company commenced a new
5% stock buyback during the first quarter of 1999.

  We also completed the acquisition of Ivy Mortgage Corp. in the fourth quarter,
which has loan  origination  offices in 22 states.  This acquisition will enable
Staten  Island  Savings  Bank to generate  additional  fee income,  increase the
product mix in our own market area, and diversify the loan portfolio  beyond the
local market.

                                      -2-
<PAGE>
Commitment to Community Banking

  We are  pleased  that our  officers  and  staff  continue  to  respond  to the
challenges  that emerge as we expand our services to the business  community and
enhance services to our core consumer base. Our success in serving these markets
is  demonstrated  by our ongoing  leadership  role in  residential  and business
lending  in the  communities  we serve,  along  with our 30% share of the Staten
Island deposit market. Deposit growth of $55 million, exclusive of interest, and
the continued growth of our office in Bay Ridge,  Brooklyn,  further demonstrate
this success.

  Core  deposits  continue to comprise  approximately  two-thirds of our deposit
base and give us the ability to minimize  the  compression  in our net  interest
spread.  This solid base is made up of 17.7% of non-interest  checking,  up from
15.4% in December 1997. At year-end 1998, our weighted average cost of deposits,
including non-interest DDA accounts, of 2.96% places us among the top performers
in our peer group.

  Our ability to  successfully  serve the  financial  needs of  individuals  and
businesses  in our  markets  is due to a  number  of  factors.  More  aggressive
business development programs,  the addition of experienced  commercial lenders,
and new products and services are just a few  examples.  By year-end,  new small
business  loan  products,  debit  cards,  and on-line  banking and bill  payment
services were introduced.

  The scope of services,  which also include a full service trust  department as
well as savings bank life insurance, continue to be evaluated and enhanced based
on responses from our customer base.

Enhancements to Technology

  Cost efficient and flexible  technology is critical in the delivery of banking
services in this rapidly changing environment.  A major conversion to a new data
processing  service  provider was completed in August 1998.  This  conversion is
expected to reduce our data processing  costs and improve the flexibility of our
technical support systems.

  At this time, the Company is continuing its dedicated  efforts to be ready for
the Year 2000.  Conversion  to this new system  was a  significant  step in this
process and we have the utmost  confidence that we will be ready for the century
date change.

- --------------------------------------------------------------------------------
  The  year  was  highlighted  by  the   implementation  of  capital  management
strategies intended to enhance shareholder value, as well as continued growth in
key business lines that strengthened our dominant community bank franchise.
- --------------------------------------------------------------------------------

  More  importantly,  our new systems  provide the platform for us to build upon
our service  and sales  orientation,  and enable us to expand and  compete  more
effectively  and  efficiently  beyond the turn of the century.  This system will
also facilitate the identification of profitable growth opportunities that exist
within our customer base due to our significant market penetration.

Looking Ahead

  We began  this  report by  stating  that the past year had been  exciting  and
rewarding.  Well, our first year as a public company has also been  encouraging.
We have  demonstrated  our ability to  prioritize  and  execute  plans that have
enhanced  shareholder  value,  while  simultaneously  improving  the delivery of
banking services within our market area.

  At the same time, those decisions will enable us to proceed with our plans for
growth and profitability.  We will continue to focus on active management of our
balance sheet and capital.  Our new mortgage company will also play an important
role in  achieving  growth  in income  and new  business  opportunities.  And of
course, we will continue to seek to create opportunities  through expansion into
new markets and new product development, provided they are in alignment with our
strategic objectives.

  As always,  the  contribution  of our  directors,  officers  and staff must be
recognized as we manage change and growth.  We also remain  grateful to you, our
shareholders  and customers,  for your confidence in us, and we are confident in
our ability to continue to earn your support and loyalty.

/s/HARRY P. DOHERTY                               /s/JAMES R. COYLE

HARRY P. DOHERTY                                  JAMES R. COYLE
Chairman and                                      President and 
Chief Executive Officer                           Chief Operating Officer

                                      -3-
<PAGE>
Personal Banking

  The timeless  tradition of our successful  community banking franchise centers
on Staten Island Savings Bank's network of 17 branch locations. The 16 locations
on Staten Island and one in Bay Ridge,  Brooklyn provide unrivaled access to THE
bank's full range of deposit and loan services. This extensive branch network is
one reason why we continue to  maintain  our 30% share of the deposit  market on
Staten Island.  Another reason,  is the  unparalleled  customer service that has
been a  tradition  at THE  bank  for  over a  century.  Responses  to  regularly
scheduled surveys continue to reflect high levels of customer satisfaction among
the 70,000 plus households doing business with THE bank.

  While the bank prides  itself on the personal  service  provided at all of our
locations,  our  electronic  delivery  systems,  including a network of 36 ATMs,
bank-by-phone  and PC direct,  our new on-line banking service,  offer 24 hour/7
day access to transactions and information. In addition, the benefits of the ATM
card were expanded for over 20,000  cardholders  through the introduction of the
Visa Check Card program in December 1998. With this new feature, cardholders can
now use THE bankCard at all retail and merchant locations that accept Visa.

  Single-family  residential  loan  volume  remains at record  levels  with $508
million in loan  originations  during the year, once again placing Staten Island
Savings  Bank as the leading  lender in our market.  Several  outreach  programs
implemented  in  1997  continue  to  have  a  significant  impact  on  new  loan
production.

  A full-time residential loan originator is available for consultation at times
and locations most convenient to the applicant.  This program has been very well
received in our market and  accounted  for $28  million in new loan  business in
1998.

  In addition, our Priority Access Broker Program accounts for approximately 70%
of the total loan  volume.  A full-time  manager of the program has improved the
awareness of our products with mortgage and real estate brokers. Program members
have  indicated  that our  increased  presence  in the market has  enabled us to
respond more quickly to pricing and product changes  dictated by changing market
conditions. We are also more aggressive in enlisting new productive members into
the program.

  The service delivered by loan origination staff also continues to receive high
marks from the borrowers who respond to our customer service surveys.

  Personal and business  customers  also have access to services  which  include
trust and  estate  planning,  retirement  planning,  and  investment  management
planning  services.  We currently have $137 million in assets under  management.
The availability of Trust services is another source for establishing profitable
relationships.

                                      -4-
<PAGE>
                                        Single-family  residential  loan  volume

                 remains at record levels with $508 million in loan originations

                                             during the year, once again placing

                                                      STATEN ISLAND SAVINGS BANK

                                            as the leading lender in our market.



                                      -5-
<PAGE>
Efforts to
enhance services and
expand products targeting local businesses continue to be effective.
With over 10,000 business checking accounts,
no one knows the needs of businesses in our market area
better than we do.




                                      -6-
<PAGE>
Business Banking

  Efforts to enhance  services and expand products  targeting  local  businesses
continue to be  effective.  Ninety  percent of  businesses in Staten Island have
sales  volumes  of less than $5  million  per year.  With over  10,000  business
checking  accounts,  no one knows the needs of  businesses  in our  market  area
better than we do.

  In 1998, we  established a Small Business Loan unit dedicated to the borrowing
needs of businesses seeking less than $100,000.  Four products were designed for
this customer segment and the application process was simplified.

  The  operation of this unit will enable our  commercial  lenders to spend more
time with larger borrowers,  thereby  accelerating  relationship  management and
business development efforts. Originations of commercial loans increased to $112
million, or 65% over 1997 activity. This includes multi-family,  commercial real
estate, construction and land, and other commercial loans.

  The  employees  in each of our  branches  continue  to  support  the growth in
commercial  accounts  with their  understanding  of the  importance  of time and
flexibility to the small business owner.  Unique services,  like phone calls for
checks presented against insufficient or uncollected funds are valuable to small
businesses  and are a source of fee  income.  Business  customers  with  special
investment  and banking  needs  receive  personal  service  through our Personal
Financial  Center,  and may be referred to the Trust  Department  for retirement
planning or other investment management services.

  We know that business  people need a bank at all times of the day or week. The
availability  of ATM cards  for  select  businesses  and  bank-by-phone  for all
businesses,  allow 24 hour access to transactions  and  information.  Businesses
will also benefit from PC banking,  which allows them to review account history,
transfer money between accounts, and pay bills.

  New business  development is accomplished  through the full-time  efforts of a
team of officers.  Branch  managers are actively  involved in calling on current
customers in order to seek new  opportunities  or handle current needs.  We will
continue to integrate  the  activities  of our branch  network,  loan  officers,
business  development  staff and  back-office  operations  to  provide  seamless
service to this important and profitable group of customers.

  We also recognize  that our high  penetration  into the local business  market
presents  excellent  opportunities  for  growth in  personal  banking  and trust
services.  Staff  training  directed  toward  cross  selling  loan and  non-loan
products continues,  and enables THE bank to strengthen the overall relationship
with our business customers.


                                      -7-
<PAGE>
Staten Island Bancorp, Inc. and Subsidiary

SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

  The  following  selected  historical  financial  data for the five years ended
December 31, 1998 is derived in part from the audited  financial  statements  of
the Company.  The selected  historical  financial data set forth below should be
read in  conjunction  with the historical  financial  statements of the Company,
including the related notes, included elsewhere herein.
<TABLE>
<CAPTION>
                                                                              December 31,
                                             --------------------------------------------------------------------------
(000's omitted except share data)               1998             1997            1996            1995            1994
- -----------------------------------------------------------------------------------------------------------------------
Selected Financial Condition Data:
<S>                                          <C>             <C>             <C>             <C>             <C>       
  Total assets                               $ 3,776,947     $ 2,651,170     $1,782,323      $1,728,130      $1,376,220
  Securities held to maturity                         --              --             --              --         321,263
  Securities available for sale                2,029,041       1,350,467        703,134         788,622         378,207
  Loans receivable, net                        1,535,001       1,082,918        968,015         801,137         608,954
  Intangible assets(1)                            17,701          18,414         20,490          22,633             492 
  Deposits                                     1,729,061       1,623,652      1,577,748       1,535,617       1,225,918
  Borrowings                                   1,344,517         250,042             54              46              47
  Stockholders' equity                           669,042         685,886        171,080         150,082         125,444 
  Tangible book value per share                    14.90           14.79             --              --              --
  Common shares outstanding                   43,704,812      45,130,312             --              --              --
<CAPTION>
                                                                      For the Year Ended December 31,
                                             --------------------------------------------------------------------------
Selected Operating Data:                          1998            1997           1996           1995             1994
- -----------------------------------------------------------------------------------------------------------------------
<S>                                          <C>             <C>             <C>             <C>             <C>       
Net interest income                          $   121,072     $    86,755     $   73,993      $   60,122      $   53,747
Provision for loan losses                          1,594           6,003          1,000              --              76
Other income                                      10,380           7,454          3,929           4,040           2,048
Charitable contribution to
  SISB Community Foundation                           --          25,817             --              --              --
Other expenses                                    55,918          42,908         40,066          32,953          25,557
Provision for income taxes                        29,678           4,932         15,081          13,284          13,958
Net income                                   $    44,262     $    14,549     $   21,775      $   13,225      $   16,204
Earnings (loss) per share
  basic and fully diluted                    $     1.06      $     (0.29)(3)         --              --              --
Dividends paid                               $     0.23               --             --              --              --
<PAGE>
<CAPTION>
                                                                   At or For the Year Ended December 31,
                                             --------------------------------------------------------------------------
Key Operating Ratios:                             1998            1997           1996           1995             1994
- ------------------------------------------------------------------------------------------------------------------------
<S>                                          <C>             <C>             <C>             <C>             <C>       
Performance Ratios:(2)(3)
  Return on average assets                        1.45%           0.70%          1.24%          0.88%            1.17%
  Return on average equity                        6.39            7.79          14.03           9.54            13.27
  Average interest-earning assets to
    average interest-bearing liabilities        139.98          118.70         120.24         117.17           113.05
  Interest rate spread(4)                         2.93            3.82           3.84           3.63             3.64
  Net interest margin(4)                          4.13            4.39           4.46           4.16             4.00
  Noninterest expenses,
    exclusive of amortization of
    intangible assets, to average assets          1.76            1.96           2.16           2.11             1.81
Asset Quality Ratios:
    Non-performing assets to total assets
    at end of period(5)                           0.45%           0.83%          1.34%          1.44%            0.61%
  Allowance for loan losses to
    non-performing loans at
    end of period                               102.37           73.69          43.85          44.20            38.79
  Allowance for loan losses to total loans
    at end of period                              1.07            1.42           1.02           1.32             0.51
Capital Ratios:
  Average equity to average assets(3)            22.64%           8.96%          8.85%          9.21%            8.84%
  Tangible equity to assets
    at end of period                             16.84           24.78           8.55           7.09             9.55
  Total capital to
    risk-weighted assets                         35.93           59.62          20.66          19.65            17.16
</TABLE>

(1)  Consists  of  excess  of  cost  over  fair  value  of net  assets  acquired
     ("goodwill") and core deposit  intangibles  which amounted to $14.6 million
     and $3.1 million at December 31, 1998, respectively.

(2)  With the exception of end of period ratios, all ratios are based on average
     daily balances during the respective periods.

(3)  The  conversion  proceeds  were received on December 22, 1997 and have been
     reflected in the  performance  and other ratios as of that date.  Per share
     information for 1997 is since conversion.

(4)  Interest rate spread represents the difference between the weighted average
     yield  on  interest-earning   assets  and  the  weighted  average  cost  of
     interest-bearing  liabilities;  net interest margin represents net interest
     income as a percentage of average interest-earning assets.

(5)  Non-performing  assets consist of nonaccrual loans and real estate acquired
     through foreclosure or by deed-in-lieu thereof.


                                      -8-
<PAGE>
Staten Island Bancorp, Inc. and Subsidiary

MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General.  The following  discussion is intended to assist in  understanding  the
financial  condition and results of operations of the Company.  The  information
contained  in this  section  should be read in  conjunction  with the  Financial
Statements  and the  accompanying  Notes to Financial  Statements  and the other
sections contained in this Annual Report.

  The  Company's  results of  operations  depend  primarily  on its net interest
income,  which is the difference  between  interest  income on  interest-earning
assets,  which principally  consist of loans and  mortgage-backed and investment
securities,   and  interest  expense  on   interest-bearing   liabilities  which
principally  consist of deposits and borrowed  funds.  The Company's  results of
operations are also affected by the provision for loan losses,  the level of its
noninterest income and expenses, and income tax expense.

Asset and Liability  Management.  The ability to maximize net interest income is
largely  dependent upon the achievement of a positive  interest rate spread that
can be sustained during fluctuations in prevailing interest rates. Interest rate
sensitivity is a measure of the difference  between amounts of  interest-earning
assets and interest-bearing  liabilities which either reprice or mature within a
given period of time.  The  difference,  or the interest rate  repricing  "gap",
provides an  indication  of the extent to which an  institution's  interest rate
spread  will be  affected  by changes in  interest  rates.  A gap is  considered
positive when the amount of interest-rate sensitive assets exceeds the amount of
interest-rate sensitive liabilities,  and is considered negative when the amount
of  interest-rate  sensitive  liabilities  exceeds  the amount of  interest-rate
sensitive  assets.  Generally,  during a period  of  rising  interest  rates,  a
negative  gap within  shorter  maturities  would  adversely  affect net interest
income,  while a  positive  gap within  shorter  maturities  would  result in an
increase in net interest income,  and during a period of falling interest rates,
a negative  gap within  shorter  maturities  would  result in an increase in net
interest  income while a positive gap within shorter  maturities  would have the
opposite  effect.  As of December 31, 1998, the ratio of the Company's  one-year
gap to total  assets  was a negative  14.35%  and its ratio of  interest-earning
assets to interest-bearing liabilities maturing or repricing within one year was
64.84%.

  The static gap  analysis  alone is not a complete  representation  of interest
rate risk since it fails to account  for  changes  in  prepayment  speeds on the
Company's loan and investment  portfolios in different  rate  environments.  The
behavior of deposit  balances  will also vary with changes in the customer  mix,
management's  pricing  strategies,  and changes in the general level of interest
rates.  The gap analysis does not provide a clear  presentation  of the risks to
income embedded in the balance sheet,  customer structure and various management
strategies.

  To measure  earnings at risk,  the Asset and  Liability  Management  Committee
(ALCO) makes extensive use of an earnings  simulation  model in the formation of
its  interest  rate  risk  management  strategies.  The  model  uses  management
assumptions  concerning  the  repricing  of assets  and  liabilities  as well as
business  volumes,  projected under a variety of interest rate scenarios.  These
scenarios  incorporate interest rate increases and decreases of 200 basis points
over a twelve month period.

  Management's  assumptions for prepayments in the loan portfolio and pricing of
the Company's deposit products are based on management's review of past behavior
of the Company's borrowers and depositors in response to changes in both general
market interest rates and rates offered by the Bank. These assumptions represent
management's estimates and do not necessarily reflect actual results.

  At December 31, 1998, based on this model, the Company's potential earnings at
risk to a gradual 200 basis point rise or decline in market  interest rates over
the next twelve months was a 2.52% decrease in projected net income for the year
1999 in a rising rate  environment  and a 1.38% increase in projected net income
in a declining rate  environment.  Actual  interest rate changes during the past
three  years have  fallen  within  this range and  management  expects  that any
changes over the next year will not exceed this range.

  Management has included all financial  instruments and assumptions that have a
material  effect in  calculating  the  Company's  potential  net  income.  These
measures of risk represent the Company's  exposure to interest rate movements at
a  particular  point in time.  ALCO  monitors  the  Company's  risk profile on a
quarterly  basis or as needed to monitor  the effects of  movements  in interest
rates and also any changes or developments in the Company's core business.

  The Company also reviews the market value of portfolio  equity (MVPE) which is
defined  as  the  net  present  value  of  an  institution's   existing  assets,
liabilities and off balance sheet instruments,  on a quarterly basis. The Office
of Thrift  Supervision (OTS) monitors the Bank's interest rate risk through this
calculation  which they prepare  quarterly based on information  provided by the
Bank.  In addition the Company  prepares its MVPE  calculation  based on its own
assumptions which could vary from those used by the OTS.

  In order to  minimize  the  potential  for  adverse  effects of  material  and
prolonged  increases or decreases in interest rates on the Company's  results of
operations,

                                      -9-
<PAGE>
the Company has adopted asset and liability  management policies to better match
the maturities and repricing terms of the Company's  interest-earning assets and
interest-bearing  liabilities.  The  Finance  and  Planning  Committee,  a Board
committee,  sets and  recommends  the asset and  liability  policies  along with
limits for earnings at risk and MVPE of the Company which are implemented by the
ALCO.  The ALCO is chaired by the Chief  Financial  Officer and is  comprised of
members of the Company's management.  The purpose of the ALCO is to communicate,
coordinate and control asset/liability  management consistent with the Company's
business plan and Board approved  policies and limits.  The ALCO establishes and
monitors  the volume and mix of assets and funding  sources  taking into account
relative costs and spreads,  interest rate  sensitivity and liquidity needs. The
objectives are to manage assets and funding  sources to produce results that are
consistent with liquidity,  capital  adequacy,  growth,  risk and  profitability
goals.  The ALCO  generally  meets on a quarterly  basis to review,  among other
things,  economic  conditions  and interest rate outlook,  current and projected
liquidity needs and capital positions, anticipated changes in the volume and mix
of assets and  liabilities and interest rate risk exposure limits versus current
projections  pursuant to gap analysis and income  simulations.  At each meeting,
the ALCO recommends appropriate strategy changes based on such review. The Chief
Financial Officer or his designate is responsible for reviewing and reporting on
the  effects of the policy  implementations  and  strategies  to the Finance and
Planning Committee at least quarterly.

  The ALCO regularly  reviews  interest rate risk by  forecasting  the impact of
alternative  interest rate  environments  on net interest  income and MVPE,  and
evaluating  such impacts  against the maximum  potential  change in net interest
income and MVPE that is authorized by the Board of Directors of the Company.


                                      -10-
<PAGE>
  The following table summarizes the anticipated  maturities or repricing of the
Company's  interest-earning  assets  and  interest-bearing   liabilities  as  of
December 31, 1998,  based on the  information  and  assumptions set forth in the
notes below.
<TABLE>
<CAPTION>
                                                                              More           More than
                                           Within           Three to        than One        Three Years      Over
                                            Three            Twelve         Year to          to Five         Five
                                            Months           Months       Three Years         Years          Years          Total
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                (000's omitted)
<S>                                       <C>             <C>             <C>             <C>             <C>             <C>       
Interest-earning assets(1):
  Loans receivable(2):
    Mortgage loans:
      Fixed                               $ 26,528        $   70,696      $ 168,935       $ 144,231       $  465,459      $  875,850
      Adjustable                           180,428           109,805        137,610         102,275           68,806         598,923
    Other loans                             26,788            11,510         17,338           2,050            1,294          58,980
Securities:
  Non-mortgage(3)                           96,969            12,302         21,326           1,115          247,543         379,295
  Mortgage-backed fixed(4)                  47,179           129,605        240,586         219,605          493,935       1,130,910
  Mortgage-backed adjustable(4)             77,406           165,198        199,433          46,948               --         488,985
Other interest-earning assets               45,050                --             --              --               --          45,050
                                          ------------------------------------------------------------------------------------------
Total interest-earning assets             $500,347        $  499,116      $ 785,228       $ 516,264       $1,277,037      $3,577,993
                                          ==========================================================================================
Interest-bearing liabilities:
  Deposits:
    NOW accounts(5)                       $  7,458        $   22,375      $  27,415       $   7,257       $   16,126      $   80,632
    Savings accounts(5)                     31,051            93,153        189,960         124,204          292,246         730,614
    Money market deposit accounts(5)        16,266            48,798          9,059           4,324            3,912          82,359
  Certificates of deposit                  179,712           227,711        111,640          18,091               --         537,154
  Other borrowings                         268,000           646,977        299,500         130,040               --       1,344,517
                                          ------------------------------------------------------------------------------------------
      Total interest-bearing
        liabilities                       $502,487        $1,039,014      $ 637,574       $ 283,916       $  312,284      $2,775,276
                                          ==========================================================================================
Excess (deficiency) of 
  interest-earning assets over 
  interest-bearing liabilities            $ (2,140)       $ (539,898)     $ 147,654       $ 232,348       $  964,753      $  802,717
                                          ==========================================================================================
Cumulative excess (deficiency) of
  interest-earning assets
  over interest-bearing liabilities       $ (2,140)       $ (542,038)     $(394,384)      $(162,036)      $  802,717
                                          ==========================================================================
Cumulative excess (deficiency) of
  interest-earning
  assets over interest-bearing
  liabilities as a percent of
  total assets                               (0.06)%          (14.35)%      (10.44)%          (4.29)%          21.25%
                                          ==========================================================================
</TABLE>

(1)  Adjustable-rate  loans are included in the period in which  interest  rates
     are next  scheduled  to adjust  rather than in the period in which they are
     due,  and  fixed-rate  loans are  included in the periods in which they are
     scheduled  to be repaid,  based on scheduled  amortization,  as adjusted to
     take into account estimated prepayments in the current rate environment.

(2)  Balances  have been reduced for  non-performing  loans,  which  amounted to
     $17.1 million at December 31, 1998.

(3)  Based on contractual maturities.

(4)  Reflects estimated prepayments in the current interest rate environment.

(5)  Although the  Company's  NOW  accounts,  savings  accounts and money market
     deposit accounts are subject to immediate withdrawal,  management considers
     a  substantial   amount  of  such  accounts  to  be  core  deposits  having
     significantly  longer effective  maturities.  The decay rates used on these
     accounts are based on the latest  available OTS  assumptions and should not
     be regarded as indicative of the actual withdrawals that may be experienced
     by the Company. If all of the Company's NOW accounts,  savings accounts and
     money market  deposit  accounts had been assumed to be subject to repricing
     within  one year,  interest-bearing  liabilities  which were  estimated  to
     mature or reprice  within one year  would  have  exceeded  interest-earning
     assets with  comparable  characteristics  by $1.2 billion or 32.2% of total
     assets.


                                      -11-
<PAGE>
  Certain  assumptions  are  contained  in the  previous  table which affect the
presentation  therein.  Although certain assets and liabilities may have similar
maturities  or  periods of  repricing,  they may react in  different  degrees to
changes in market interest rates.  The interest rates on certain types of assets
and  liabilities  may fluctuate in advance of changes in market  interest rates,
while interest rates of other types of assets and liabilities lag behind changes
in market  interest  rates.  Certain assets,  such as  adjustable-rate  mortgage
loans,  have features which  restrict  changes in interest rates on a short-term
basis  and over the life of the  asset.  In the  event of a change  in  interest
rates, prepayment and early withdrawal levels would likely deviate significantly
from those  assumed in  calculating  the table.

CHANGES IN FINANCIAL CONDITION

General. The Company recorded total assets of $3.8 billion at December 31, 1998,
representing  a $1.1  billion,  or 42.46%  increase  from the level  recorded at
December 31, 1997.  The primary  source of asset growth was a $678.6  million or
50.24%  increase in securities  and a $452.1  million or 41.75%  increase in net
loans. Such net increases were funded primarily by an increase in borrowed funds
of $1.1 billion and an increase in deposits of $105.4 million  partially  offset
by a decrease of $59.7 million in other liabilities.

Cash and Cash Equivalents. Cash and cash equivalents,  which consist of cash and
due from banks, money market accounts and federal funds sold, amounted to $133.1
million  and  $148.9  million  at  December  31,  1998 and  December  31,  1997,
respectively.  The decrease of $15.8 million or 10.63% between December 31, 1997
and December 31, 1998 was  primarily  due to the  investment of funds into loans
and securities.

Loans.  The Company's net loan portfolio  increased  $452.1 million or 41.75% to
$1.5 billion at December 31, 1998. The increase in the loan portfolio was due to
record loan  originations  of $643.9  million or $354.3  million  more than last
year. Loan demand was primarily in one-to-four family residential loans and to a
lesser  extent,  commercial  real  estate,   construction  and  land  loans  and
commercial  business  lending.  The Company  continued its efforts to expand its
lending activities through the use of business development officers,  commercial
loan officers and mortgage loan  originators.  The purchase of substantially all
of the assets of Ivy Mortgage  Corp.  ("Ivy  Mortgage") has provided the Company
with greater flexibility to further increase its loan portfolio.

Securities. Securities amounted to $2.0 billion and $1.4 billion at December 31,
1998 and December 31, 1997,  respectively.  All of the Company's securities were
classified  available for sale at such dates. The securities portfolio increased
$678.6  million or 50.25%  during  the  period  between  December  31,  1997 and
December 31, 1998.  The increase was primarily due to the Company's  strategy to
fund asset  growth  through  borrowings  at  acceptable  spreads to leverage the
balance sheet.

Deposits.  Deposits  rose $105.4  million to $1.7  billion at December  31, 1998
primarily  reflecting  increases of $54.7  million in demand  deposits to $305.4
million,  $21.5 million in savings accounts to $730.6 million,  $16.5 million in
certificates of deposit to $537.2 million, $6.3 million in money market accounts
to $82.4  million and $6.5  million in NOW  accounts to $73.5  million.  Deposit
growth especially in demand deposits is a result of the Bank's continued efforts
in  business  development  as well as  continued  and ever  increasing  customer
loyalty which management attributes to the service provided by the Bank.

Borrowed Funds.  The Company's  borrowings  amounted to $1.3 billion at December
31, 1998  representing  a $1.1 billion  increase  from the level at December 31,
1997. The Company utilizes  borrowings as an additional  source of funds to fund
asset growth in both the securities and loan portfolios.

Stockholders'  Equity.  Stockholders'  equity  amounted  to  $669.0  million  at
December  31, 1998 and $685.9  million at December 31, 1997 or 17.71% and 25.87%
of total assets at such dates,  respectively.  The decrease of $16.8 million was
due to the use of $31.4  million to  purchase  shares on the open market for the
Recognition  and Retention  Plan,  initiation of a 5% stock  repurchase  program
which  resulted in a reduction  of $27.4  million and  aggregate  cash  dividend
payments of $10.3 million.  These decreases were partially  offset by net income
of $44.3  million,  an increase of $2.8 million in  unrealized  appreciation  on
securities  available  for sale net of taxes,  and an allocation of ESOP and RRP
shares, resulting in an increase of $5.2 million.


                                      -12-
<PAGE>
AVERAGE BALANCES, NET INTEREST INCOME, YIELDS EARNED AND RATES PAID

  The  following  table  sets  forth,  for the  periods  indicated,  information
regarding (i) the total dollar amount of interest  income from  interest-earning
assets  and the  resultant  average  yields;  (ii) the  total  dollar  amount of
interest expense on interest-bearing liabilities and the resultant average rate;
(iii) net interest  income;  (iv)  interest  rate  spread;  and (v) net interest
margin.  Information  is based on average  daily  balances  during the indicated
periods.
<TABLE>
<CAPTION>
                                                                                 Year Ended December 31,
                                ---------------------------------------------------------------------------
                                                 1998                                     1997             
                                ---------------------------------------------------------------------------
                                                            Average                                 Average
                                 Average                     Yield/        Average                   Yield/
                                 Balance        Interest      Cost         Balance       Interest     Cost 
- -----------------------------------------------------------------------------------------------------------
                                                                                     (000's omitted)
<S>                             <C>             <C>         <C>          <C>            <C>         <C>    
Interest-earning assets:
  Loans receivable(1):
    Real estate loans           $1,213,098      $ 95,742      7.89%      $  982,569     $ 79,521      8.09%
    Other loans                     48,212         5,433     11.27           47,150        4,510      9.57 
                                ------------------------                 -----------------------           
      Total loans                1,261,310       101,175      8.02        1,029,719       84,031      8.16 
  Securities                     1,631,050       106,025      6.50          822,045       55,973      6.81 
  Other earning
    assets(2)                       36,648         1,941      5.30          126,208        6,808      5.39 
                                ------------------------                 -----------------------           
Total interest-
  earning assets                 2,929,008       209,141      7.14        1,977,972      146,812      7.42 
                                                --------                                 -------           
Noninterest-
  earning assets                   132,995                                  105,101                        
                                ----------                               ----------                        
      Total assets              $3,062,003                               $2,083,073                        
                                ==========                               ==========                        
Interest-bearing
  liabilities:
  Deposits:
    NOW and money
      market deposits           $  118,318         3,114      2.63       $  102,837        2,824      2.75 
    Savings deposits               780,536        20,953      2.68          951,188       25,281      2.66 
    Certificates of
      deposit                      528,686        26,875      5.08          531,293       27,185      5.12 
                                ------------------------                 -----------------------           
      Total deposits             1,427,540        50,942      3.57        1,585,318       55,290      3.49 
      Total other
        borrowings                 664,863        37,127      5.58           81,071        4,767      5.88 
                                ------------------------                 -----------------------           
      Total interest-
        bearing
        liabilities              2,092,403        88,069      4.21        1,666,389       60,057      3.60 
                                                --------                                  ------           
Noninterest-bearing
    liabilities(3)                 276,455                                  230,017                        
  Total liabilities              2,368,858                                1,896,406                        
Stockholders' equity               693,145                                  186,667                        
  Total liabilities and
    stockholders'
    equity                      $3,062,003                               $2,083,073                        
                                ==========                               ==========                        

<PAGE>
<CAPTION>
                                       Year Ended December 31,
                                ----------------------------------
                                                 1996
                                ----------------------------------
                                                           Average
                                 Average                    Yield/
                                 Balance        Interest     Cost
- ------------------------------------------------------------------
                                           (000's omitted)
<S>                             <C>            <C>         <C>  
Interest-earning assets:
  Loans receivable(1):
    Real estate loans           $  833,770     $ 68,600      8.23%
    Other loans                     57,913        5,144      8.88
                                -----------------------
      Total loans                  891,683       73,744      8.27
  Securities                       737,796       49,083      6.65
  Other earning
    assets(2)                       29,853        1,603      5.37
                                -----------------------
Total interest-
  earning assets                 1,659,332      124,430      7.49
                                                 ------          
Noninterest-
  earning assets                    93,611
                                ----------
      Total assets              $1,752,943
                                ==========
Interest-bearing
  liabilities:
  Deposits:
    NOW and money
      market deposits           $  134,600        3,479      2.58
    Savings deposits               752,190       21,192      2.82
    Certificates of
      deposit                      493,180       25,760      5.22
                                -----------------------
      Total deposits             1,379,970       50,431      3.65
      Total other
        borrowings                      47            6     12.77
                                -----------------------
      Total interest-
        bearing
        liabilities              1,380,017       50,437      3.65
                                                -------          
Noninterest-bearing
    liabilities(3)                 217,740
  Total liabilities              1,597,757
Stockholders' equity               155,186
  Total liabilities and
    stockholders'
    equity                      $1,752,943
                                ==========
<PAGE>
<CAPTION>
                                                             Year Ended December 31,
                                ----------------------------------------------------------------------------
                                                 1998                                     1997              
                                ----------------------------------------------------------------------------
                                                            Average                                 Average 
                                 Average                     Yield/        Average                   Yield/ 
                                 Balance        Interest      Cost         Balance       Interest     Cost  
- ------------------------------------------------------------------------------------------------------------
                                                              (000's omitted)
<S>                             <C>             <C>         <C>          <C>            <C>         <C>     
Net interest-earning
  assets                        $  836,605                               $  311,583                         
                                ==========                               ==========                         
Net interest
  income/interest
  rate spread                                   $121,072      2.93%                      $86,755      3.82% 
                                                ==================                       =================  
  Net interest margin                                         4.13%                                   4.39% 
                                                            ======                                  ======  
Ratio of average
  interest-earning assets
  to average interest-
  bearing  liabilities                                      139.98%                                 118.70% 
                                                            ======                                  ======  
<PAGE>
<CAPTION>
                                      Year Ended December 31,
                                ----------------------------------
                                              1996
                                ----------------------------------
                                                           Average
                                 Average                    Yield/
                                 Balance        Interest     Cost
- ------------------------------------------------------------------
                                         (000's omitted)
<S>                             <C>            <C>         <C>  
Net interest-earning
  assets                        $  279,315
                                 ==========
Net interest
  income/interest
  rate spread                                   $73,993      3.84%
                                                ================= 
  Net interest margin                                        4.46%
                                                           ====== 
Ratio of average
  interest-earning assets
  to average interest-
  bearing  liabilities                                     120.24%
                                                           ====== 

</TABLE>

(1)  The average  balance of loans  receivable  includes  non-performing  loans,
     interest on which is recognized on a cash basis.

(2)  Includes  money market  accounts,  Federal Funds sold and  interest-earning
     bank deposits.

(3)  Consists primarily of demand deposit accounts.




                                      -13-
<PAGE>
RATE/VOLUME ANALYSIS

  The  following  table sets forth the effects of changing  rates and volumes on
net interest income of the Company.  Information is provided with respect to (i)
effects on interest income  attributable to changes in volume (changes in volume
multiplied  by prior rate);  (ii)  effects on interest  income  attributable  to
changes in rate (changes in rate multiplied by prior volume);  and (iii) changes
in rate/volume (change in rate multiplied by change in volume).
<TABLE>
<CAPTION>
                                                                         For the Year Ended December 31,
                                        --------------------------------------------------------------------------------------------
                                                       1998 compared to 1997                        1997 compared to 1996
                                        --------------------------------------------------------------------------------------------
                                           Increase (decrease) due to                     Increase (decrease) due to              
                                        -------------------------------   Total Net     -------------------------------   Total Net
                                                                 Rate/     Increase                              Rate/     Increase
                                          Rate      Volume       Volume   (Decrease)     Rate       Volume       Volume   (Decrease)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                               (000's omitted)
<S>                                    <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>     
Interest-earning assets:
  Loans receivable:
    Real estate loans ..............   $ (1,973)   $ 18,657    $   (463)   $ 16,221    $ (1,122)   $ 12,243    $   (200)   $ 10,921
    Other loans ....................        803         101          18         922         395        (956)        (73)       (634)
                                       ---------------------------------------------------------------------------------------------
    Total loans receivable .........     (1,170)     18,758        (445)     17,143        (727)     11,287        (273)     10,287
  Securities .......................     (2,357)     55,085      (2,496)     50,052       1,037       5,732         121       6,890
  Other earning assets .............       (125)     (4,831)         89      (4,867)         32       5,072         101       5,205
                                       ---------------------------------------------------------------------------------------------
Total net change in
  income on interest-earning assets      (3,832)     69,012      (2,852)     62,328         342      22,091         (51)     22,382
                                       ---------------------------------------------------------------------------------------------
Interest-bearing liabilities:
  Deposits:
    NOW and money
      market deposits ..............       (117)        425         (18)        290         217        (821)        (51)       (655)
    Savings accounts ...............        252      (4,536)        (45)     (4,329)     (1,200)      5,607        (318)      4,089
    Certificates of deposit ........       (177)       (133)       --          (310)       (525)      1,991         (41)      1,425
                                       ---------------------------------------------------------------------------------------------
      Total deposits ...............        (42)     (4,244)        (63)     (4,349)     (1,508)      6,777        (410)      4,859
  Other borrowings .................       (240)     34,325      (1,725)     32,360          (3)     10,343      (5,579)      4,761
  Total net change in expense
    on interest-bearing liabilities        (282)     30,081      (1,788)     28,011      (1,511)     17,120      (5,989)      9,620
                                       ---------------------------------------------------------------------------------------------
Net change in net interest income ..   $ (3,550)   $ 38,931    $ (1,064)   $ 34,317    $  1,853    $  4,971    $  5,938    $ 12,762
                                       =============================================================================================
</TABLE>
<PAGE>
COMPARISON OF RESULTS OF OPERATIONS FOR THE YEARS ENDED
DECEMBER 31, 1998 AND 1997

General. The Company reported net income of $44.3 million or $1.06 per share for
the year ended December 31, 1998 compared to net income of $14.5 million for the
year ended  December  31,  1997,  an  increase of $29.8  million or 205.5%.  The
earnings for the year ended December 31, 1997 included a one time  non-recurring
contribution to the SISB Community  Foundation (the Foundation) of $25.8 million
($13.8  million net of taxes).  The  Foundation  was  established as part of the
Conversion to enhance the Company's visibility and reputation in the communities
that it serves. The Foundation will continue the Bank's previously  demonstrated
commitment  to the  housing,  civic  and  special  needs of the  community.  The
Company's net income for 1998  represents a $15.9 million or 56.0% increase over
1997 net income as  adjusted to exclude  the effect of the  contribution  to the
Foundation.

  The increase in net income for the year ended  December 31, 1998 was primarily
due to an increase in net interest income of $34.3 million and a decrease in the
provision  for loan losses of $4.4 million,  partially  offset by an increase of
$13.0  million in total other  expenses and an increase of $12.7  million in the
provision  for income taxes  exclusive of related  deferred tax benefit from the
contribution to the Foundation.  These and other significant fluctuations in the
Company's results of operations are discussed below.

  Interest Income. The increase in interest income of $62.3 million for the year
ended December 31, 1998 was primarily due to an increase in the average  balance
of the Company's  earning assets  partially  offset by a decrease in the average
yield on  loans  and  securities.  The  average  balance  of the loan  portfolio
increased  $231.6  million or 22.49% to $1.3  billion  primarily  as a result of
increased loan demand and the Company's  continued efforts to expand its lending
activity  including  the  purchase  of assets  from Ivy  Mortgage  in the fourth
quarter of 1998.  The  average  balance of the  securities  portfolio  increased
$809.0  million or 98.41% to $1.6 billion for 1998  primarily as a result of the
use of the net proceeds from the

                                      -14-
<PAGE>
Conversion and the Company's leveraging strategy. These increases were partially
offset by a decrease in the average balance of other interest-earning  assets of
$89.6  million  or  70.96%.  The  average  yield  earned on the  Company's  loan
portfolio  decreased  from 8.16% in 1997 to 8.02% in 1998.  This decrease in the
average  yield on the loan  portfolio was a result of declining  interest  rates
during  the year  resulting  in the  payoff  of  higher  yielding  loans and the
origination of loans at market interest rates which are currently lower than the
average yield on the Bank's loan  portfolio.  The average yield was also reduced
by downward pricing of certain of the Company's adjustable rate loans. The yield
on the  securities  portfolio  decreased  31 basis  points to 6.50% in 1998 from
6.81% in 1997. The decrease was a result of declining interest rates in 1998 and
the accelerated payoff of higher yielding mortgage backed securities.

Interest  Expense.  The Company  recorded  interest expense of $88.1 million for
1998 compared to $60.1 million for 1997, an increase of $28.0 million or 46.64%.
Interest on  borrowed  funds  increased  $32.4  million due to a $583.8  million
increase in the  average  balance of  borrowings  in 1998.  The  increase in the
average balance of borrowings  reflects the Bank's leveraging strategy which was
instituted  in  1997 to fund  asset  growth  through  borrowings  at  acceptable
spreads.  The average cost of borrowings decreased 30 basis points from 5.88% in
1997 to 5.58% in 1998 primarily due to the declining  interest rate  environment
and  the  use  of  certain   callable   borrowings.   The  average   balance  of
interest-bearing deposits decreased $157.8 million as a result of the withdrawal
of temporary  deposits held in anticipation of the Company's stock conversion in
the fourth  quarter  of 1997.  The  average  cost of  interest-bearing  deposits
increased to 3.57% due to the change in the mix of the interest-bearing  deposit
base.

Net Interest Income. Net interest income was $121.1 million for 1998 compared to
$86.8 million for 1997.  This represents an increase of $34.3 million or 39.56%.
The  increase  was a result  of a $62.3  million  increase  in  interest  income
partially offset by a $28.0 million increase in interest  expense.  The increase
in  interest  income  was the  result of an  increase  of $951.0  million in the
average balance of interest-  earning assets  partially  offset by a decrease in
the average  yield of  interest-earning  assets of 27 basis points from 7.41% in
1997 to  7.14% in  1998.  Interest  expense  increased  due to a $426.0  million
increase in the average balance of  interest-bearing  liabilities and a 61 basis
point  increase in the average cost from 3.60% in 1997 to 4.21% in 1998 due to a
change in the composition of the Company's interest-bearing  liabilities and the
respective  costs of the funding  sources found within the mix. The net interest
rate  spread and margin  decreased  to 2.93% and  4.13%,  respectively,  for the
period  ended  December  31,  1998 from  3.82% and  4.39%,  respectively,  as of
December 31, 1997. Such decreases were primarily due to the Bank's continued use
of borrowed  funds to leverage the balance  sheet  coupled with the current rate
environment which has resulted in lower interest-earning asset yields.

Provision  for Loan Losses.  For the year ended  December 31, 1998 the provision
for loan losses was $1.6  million  compared  to $6.0  million for the year ended
December 31, 1997. The provision in 1997 included a non-recurring amount of $4.0
million based on management's  review of the risk elements in the loan portfolio
and  also  the  longer-than-anticipated   workout  periods  for  the  commercial
portfolio  that  was  acquired  from  Gateway  State  Bank in  1995.  Management
determined that in certain circumstances more aggressive work-out procedures for
such non-performing  loans would be warranted;  which could increase the risk of
loss with respect to such loans. As a result, management decided to increase the
reserve  levels  in  1997.  The  provision  in 1998 was  based  on  management's
continuing  review of the risk  elements in the Bank's loan  portfolio  and past
history  related  to  chargeoffs  and  recoveries.  In  particular,   management
considered the continued  growth in the loan portfolio,  as well as the decrease
in its non-performing loans in determining the level of the provision in 1998.

Other  Income.  Other income  amounted to $10.4 million and $7.5 million for the
years ended  December  31,  1998 and 1997,  respectively.  The  increase of $2.9
million or 39.27% was  primarily  due to an increase of $2.3  million in service
and fee income  and a $0.6  million  increase  in net gains on  securities.  The
increase  in  service  and fee  income  was  due to the  fees  generated  by the
operations  of Ivy  Mortgage,  increased  fees  due to the  growth  of  checking
accounts along with the related  transaction  growth and increased gains related
to the disposition of Other Real Estate Owned ("ORE")  properties.  The increase
in net gains on security  transactions  reflects management's decision to adjust
the mix of the Company's investment portfolio in the normal course of business.

Other  Expenses.  Other expenses for the year ended December 31, 1998 were $55.8
million or 30.30%  more than the other  expenses  of $42.9  million for the year
ended  December 31, 1997,  exclusive of the $25.8  million  contribution  to the
Foundation.  The  primary  reasons  for the  increase  in  other  expenses  were
increases in personnel  costs of $9.3 million,  data processing of $1.0 million,
professional  fees of $1.5  million  and other  expenses  of $0.9  million.  The
increase in  personnel  costs was  primarily  due to the $7.1  million  non-cash
expense  generated  by the  allocation  and  appreciation  of shares held in the
Company's stock related benefit plans during the year and staff

                                      -15-
<PAGE>
additions to the Bank's lending operations to enhance credit  administration and
process the substantial increase in new loan originations.

The increase in data processing costs was primarily due to  non-recurring  costs
related to the conversion to a new data  processing  system in the third quarter
of 1998.  The  increase  in  professional  fees was  primarily  due to the costs
related to  forming a passive  Real  Estate  Investment  Trust  (REIT) and a New
Jersey  investment  company in  connection  with  certain of the  Company's  tax
planning strategies. Professional fees also increased due to increased audit and
legal  fees  associated  with  operating  as a public  company.  Other  expenses
increased  primarily as a result of additional  costs related to regulatory  and
reporting requirements as a public company.

Provision  for Income Taxes.  The  provision for income taxes  amounted to $29.7
million for the year ended  December  31, 1998  compared to $4.9 million for the
year ended  December  31,  1997.  The Company in 1997  recorded a $12.0  million
deferred tax benefit from the $25.8 million contribution to the Foundation along
with a $2.6 million reversal of previously  deferred income taxes related to bad
debt reserves  accumulated for New York City purposes,  resulting in an adjusted
tax  provision  of $19.5  million.  The  effective  tax  rate in 1998 was  40.1%
compared to 43.1% in 1997.  The decrease in the effective tax rate was primarily
a result of the Bank's tax planning strategies put in place in 1998.

COMPARISON OF RESULTS OF OPERATIONS FOR THE YEARS ENDED
DECEMBER 31, 1997 AND 1996

General.  The Company  reported  net income of $14.5  million for the year ended
December  31, 1997  compared  to net income of $21.8  million for the year ended
December 31,  1996,  a decrease of $7.2  million or 33.2%.  The earnings for the
year ended December 31, 1997 included a one-time  non-recurring  contribution of
$25.8 million ($13.8 million net of taxes) for the funding of the Foundation. At
the close of the  Conversion in December 1997, the Company funded the Foundation
with a one-time  donation of 2,149,062  shares of common  stock.  Excluding  the
effect of this contribution to the Foundation,  net income would have been $28.4
million.  In addition to this one-time charge, the loan loss provision increased
by $5.0 million and total other  expenses  increased  $2.8  million,  net of the
one-time  contribution to the Foundation.  These increases were partially offset
by an increase  in net  interest  income of $12.8  million and a decrease in the
provision for income taxes of $10.1 million.

Interest Income. The increase in interest income for the year ended December 31,
1997 was  primarily  due to an increase in the average  balance of the Company's
earning  assets and an  increase in the average  yield on  securities  partially
offset by a decrease in the average yield on loans.  The average  balance of the
loan portfolio increased $138.0 million or 15.48% to $1.0 billion primarily as a
result of increased  loan demand and the Company's  continued  efforts to expand
its lending activity.  The average balance of the Company's securities portfolio
increased  $84.2  million or 11.42% to $822.0  million for 1997  primarily  as a
result of the use of a portion of the net proceeds from the Conversion and, to a
lesser extent, the Company's  leveraging  strategy.  The increase in the average
balance of other earning assets to $126.2  million for 1997 is directly  related
to the funds generated  during the  Conversion.  The average yield earned on the
Company's loan portfolio  decreased from 8.27% for 1996 to 8.16% for 1997.  This
decrease in the average  yield on the loan  portfolio  was  primarily due to the
increased  loan  repayment  activity in higher  yielding  loans and the downward
pricing of certain of the  Company's  adjustable  rate  loans.  The yield on the
securities  portfolio  increased  to 6.81% for 1997  compared  to 6.65% for 1996
which  reflects  the  sale of  lower  rate  securities  in  connection  with the
Company's  restructuring of its investment portfolio during 1996 and 1997, along
with the investment in higher yielding mortgage-backed securities.

Interest Expense.  Interest expense was $60.1 million for 1997 compared to $50.4
million for 1996,  an increase of $9.6  million or 19.07%.  Interest on borrowed
funds  increased  $4.8  million due to a $81.1  million  increase in the average
balance of borrowings in 1997.  The average  balance of borrowings  for 1996 was
$47,000.  The significant increase in the average balance of borrowings reflects
the leveraging strategy instituted by the Company during the year ended December
31, 1997. The average balance of interest bearing  deposits  increased by $205.3
million  from  December  31, 1996 to December 31, 1997 while the average cost of
these deposits  decreased from 3.65% for 1996 to 3.49% for 1997. The increase in
the average  balance of  deposits  and the  decrease  in the average  cost was a
result of the  Company's  continued  business  development  efforts  for  demand
deposits along with deposits made in  anticipation  of payment for the Company's
common stock in the Conversion.

Net Interest Income.  Net interest income was $86.8 million for 1997 compared to
$74.0 million for 1996.  This  represents an increase of $12.8 million or 17.2%.
The increase was a result of a $22.4 million  increase in interest  income which
was  partially  offset by a $9.6  million  increase  in  interest  expense.  The
increase in interest  income was the result of an increase of $318.6  million in
the average balance of interest earning assets partially offset by a decrease of
seven basis points from 7.49% for 1996 to 7.42% for

                                      -16-
<PAGE>
1997 in the average yield on interest earning assets. Interest expense increased
due to a $286.4  million  increase  in the average  balance of interest  bearing
liabilities which was partially offset by a decrease of five basis points in the
average rate paid from 3.65% to 3.60% for the years 1996 and 1997, respectively.
The  net  interest  rate  spread  and  margin  decreased  to  3.82%  and  4.39%,
respectively,  for the year ended December 31, 1997 compared to 3.84% and 4.46%,
respectively, for the year ended December 31, 1996.

Provision  for Loan Losses.  For the year ended  December 31, 1997 the provision
for loan losses was $6.0  million  compared  to $1.0  million for the year ended
December  31,  1996.  The  provision  for  loan  losses  in 1997  was  based  on
management's  continued  review  of the  risk  elements  in the  Company's  loan
portfolio.  As part of its 1997 review,  management considered a report prepared
by an independent  third-party  consultant  with respect to the risk elements in
the  Company's  loan  portfolio  and  an  analysis  prepared  by  the  Company's
management with respect to certain trends affecting the Company's loan portfolio
such as charge-offs, delinquencies and other external economic factors including
interest rates.  Such trend analysis and third-party  report  indicated  certain
additional  potential  risk factors to be considered in estimating  the level of
the allowance for loan losses. In establishing the provision in 1997, management
of the Company  also  considered  the overall  increase  in the  Company's  loan
portfolio,  the  potential  increased  risk  of  loss  generally  attributed  to
commercial  real  estate  loans,  construction  and land  loans  and  commercial
business  loans  as well as  management's  continuing  experience  with the loan
portfolio  acquired  from  Gateway.   The  Company  experienced  a  longer  than
anticipated  work-out period with respect to such loans,  and  charged-off  $1.3
million  in 1997  and  $2.7  million  in  1996.  Based  on the  various  factors
considered in its 1997 review of risk  elements,  and in  particular  the longer
than  anticipated  work-out  periods  for  the  Gateway  portfolio,   management
determined that in certain circumstances more aggressive work-out procedures for
non-performing loans would be warranted.  The fact that more aggressive work-out
procedures  could  increase  the risk of loss with  respect  to such  loans also
affected  management's  determination  to increase the  provision  levels during
1997. In addition to general  provisions of  approximately  $2.0 million  during
1997,  management  determined that an additional provision of approximately $4.0
million was  necessary  in light of  estimated  losses with respect to the loans
acquired  from  Gateway  and  with  respect  to  the   Company's   portfolio  of
non-performing loans.

Other Income.  Other income  increased $3.5 million or 89.7% to $7.5 million for
1997 from $3.9  million for 1996.  Such  increase  was  primarily  due to a $2.7
million net loss on  securities  transactions  in 1996 compared to a net loss of
$85,000 in 1997. The Company's  program of restructuring  its securities was the
primary cause of these losses. Service and fee income increased $900,000 to $7.5
million  for 1997 from $6.6  million in 1996.  The  increase  in service and fee
income  was due to an  increase  in the  volume  of  transactions  as well as an
increase in demand deposit accounts.

Other Expenses.  Other expenses,  exclusive of the $25.8 million contribution to
the  Foundation,  were $42.9  million for the year ended  December 31, 1997,  an
increase of $2.8  million or 7.1%  compared to $40.1  million for the year ended
December 31,  1996.  The primary  reasons for the  increase  were an increase in
personnel costs of $1.3 million, data processing of $1.1 million,  miscellaneous
other expenses of $327,000 and marketing  expenses of $318,000.  The increase in
personnel  expense  was the  result of normal  salary  increases  as well as the
payment of special  bonus  payments  aggregating  $600,000 to all  officers  and
employees.  The increase in data processing reflects a one time write-off of the
$969,000  investment in the Company's  data  processing  provider.  In 1997, the
Company  determined  that  the  service  bureau  should  be  liquidated  and the
conversion to a new data  processing  system took place in 1998. The increase in
miscellaneous  other expenses was due to an increase in stationery and supplies.
The  increase  in  marketing  expense was a result of the  Company's  efforts to
penetrate new business  opportunities  particularly  in the commercial  business
development area, and trust services.

Provision  for Income Taxes.  The  provision  for income taxes  amounted to $4.9
million  for 1997  compared  with $15.1  million for 1996.  The  decrease in the
provision  for  income  taxes  for the year was due to the  reduction  of income
before taxes due to the $25.8 million  contribution to the Foundation and a $2.6
million  reversal  of  previously  deferred  income  taxes  related  to bad debt
reserves accumulated for New York City purposes. For a further discussion of the
reversal of such income taxes related to bad debt  reserves,  see Note 11 of the
Notes to Consolidated Financial Statements.

LIQUIDITY AND COMMITMENTS

  The  Company's  liquidity,  represented  by cash  and cash  equivalents,  is a
product of its  operating,  investing  and financing  activities.  The Company's
primary sources of funds are deposits, amortization,  prepayments and maturities
of outstanding loans and  mortgage-backed  securities,  maturities of investment
securities and other short-term  investments and funds provided from operations.
While scheduled payments from the amortization of loans and mortgage-related

                                      -17-
<PAGE>
securities and maturing  investment  securities and short-term  investments  are
relatively  predictable sources of funds, deposit flows and loan prepayments are
greatly   influenced  by  general  interest  rates,   economic   conditions  and
competition. In addition, the Company invests excess funds in federal funds sold
and other  short-term  interest-earning  assets which provide  liquidity to meet
lending  requirements.  Historically,  the  Company  has been  able to  generate
sufficient  cash through its deposits and has only  utilized  borrowings to fund
asset growth at  acceptable  spreads to leverage the balance  sheet.  During the
year ended December 31, 1998, the Company entered into repurchase  agreements as
an alternative funding source. At December 31, 1998, such borrowings amounted to
$1.3 billion.  The Company intends to continue to utilize repurchase  agreements
and FHLB advances to leverage its capital base and provide funds for its lending
and investing activities.

Liquidity  management  is  both a  daily  and  long-term  function  of  business
management.  Excess  liquidity is generally  invested in short-term  investments
such as federal funds sold or U.S. Treasury securities.  On a longer term basis,
the Company maintains a strategy of investing in various lending  products.  The
Company uses its sources of funds primarily to meet its ongoing commitments,  to
pay  maturing  certificates  of  deposit  and  savings  withdrawals,  fund  loan
commitments  and maintain a portfolio of  mortgage-backed  and  mortgage-related
securities and investment  securities.  At December 31, 1998, the total approved
loan origination  commitments  outstanding amounted to $243.3 million and unused
credit lines equaled $39.5 million.  At the same date, the unadvanced portion of
construction  loans totaled $14.1 million.  Certificates of deposit scheduled to
mature  in one  year or less at  December  31,  1998,  totaled  $407.4  million.
Investment  securities  scheduled  to mature in one year or less at December 31,
1998 totaled $17.3 million and amortization  from the amortizing  investments is
projected at $303.0 million for the year 1999.  Based on historical  experience,
management  believes that a significant portion of maturing deposits will remain
with  the  Company.  The  Company  anticipates  that  it will  continue  to have
sufficient funds, together with borrowings, to meet its current commitments.

YEAR 2000

In the third quarter of 1998, the Company converted most of its mission critical
systems,  such as deposits and loans to a Year 2000-compliant  platform provided
by a new data processing servicer. The cost of this Year 2000 compliance is born
by the server under terms of the Company's  contract with them. A  comprehensive
test of the  Year  2000  functionality  of  this  system  will be  substantially
completed  by the  end  of the  first  quarter  of  1999.  The  Company's  other
information technology systems have been substantially upgraded to be tested for
Year 2000 compliance.

In accordance with regulatory guidelines,  the Company is developing a Year 2000
business  resumption  contingency  plan which it expects to complete and test by
the  end of  the  second  quarter  of  1999.  During  1998,  the  Company  spent
approximately  $50,000 in connection  with Year 2000  compliance and anticipates
additional  cost of $150,000 to $200,000 for 1999.  This amount  could  increase
materially  if problems are noted in the test process or  contingency  plan that
have not yet been identified. All such costs are charged to expense as incurred.

IMPACT OF INFLATION AND CHANGING PRICES

The  consolidated  financial  statements  and related  financial  data presented
herein have been  prepared in  accordance  with  generally  accepted  accounting
principles,  which require the  measurement of financial  position and operating
results in terms of historical dollars,  without considering changes in relative
purchasing power over time due to inflation.  Unlike most industrial  companies,
virtually all of the Company's assets and liabilities are monetary in nature. As
a result, interest rates generally have a more significant impact on a financial
institution's performance than does the effect of inflation.

                                      -18-
<PAGE>
STATEN ISLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
<TABLE>
<CAPTION>
December 31, 1998 and 1997                                           1998          1997
- ------------------------------------------------------------------------------------------
ASSETS  (000's omitted)
<S>                                                             <C>            <C>        
Assets:
Cash and due from banks .....................................   $    88,059    $    58,435
Federal funds sold ..........................................        45,050         90,500
Securities available for sale ...............................     2,029,041      1,350,467
Loans, net ..................................................     1,457,058      1,082,918
Loans held for sale, net ....................................        77,943           --   
Accrued interest receivable .................................        19,389         15,707
Bank premises and equipment, net ............................        22,163         19,737
Intangible assets, net ......................................        17,701         18,414
Other assets ................................................        20,543         14,992
                                                                --------------------------
    Total assets ............................................   $ 3,776,947    $ 2,651,170
                                                                ==========================
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Due depositors--
  Savings ...................................................   $   730,614    $   709,074
  Time ......................................................       537,154        520,693
  Money market ..............................................        82,360         76,088
  NOW accounts ..............................................        73,541         67,076
  Demand deposits ...........................................       305,392        250,721
                                                                --------------------------
                                                                  1,729,061      1,623,652
Borrowed funds ..............................................     1,344,517        250,042
Advances from borrowers for taxes and insurance .............         7,091          4,623
Accrued interest and other liabilities ......................        27,236         86,967
                                                                --------------------------
    Total liabilities .......................................     3,107,905      1,965,284
                                                                --------------------------
Commitments and Contingencies (Note 12)

Stockholders' Equity:
Common stock, par value $.01 per share, 100,000,000 shares
  authorized, 45,130,312 issued and 43,704,812 outstanding at
  December 31, 1998 and 45,130,312 issued and outstanding
  at December 31, 1997 ......................................           451            451
Additional paid-in-capital ..................................       534,464        532,521
Retained earnings--substantially restricted .................       215,414        181,499
Unallocated common stock held by ESOP .......................       (38,456)       (41,262)
Unearned common stock held by RRP ...........................       (30,873)          --
Less--Treasury Stock (1,425,500 shares), at cost ............       (27,480)          --
Accumulated other comprehensive income, net of taxes ........        15,522         12,677
                                                                --------------------------
    Total stockholders' equity ..............................       669,042        685,886
                                                                --------------------------
    Total liabilities and stockholders' equity ..............   $ 3,776,947    $ 2,651,170
                                                                ==========================
</TABLE>
The accompanying notes are an integral part of these statements.

                                      -19-
<PAGE>
STATEN ISLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
<TABLE>
<CAPTION>
For the Years Ended December 31, 1998, 1997 and 1996         1998             1997            1996
- ----------------------------------------------------------------------------------------------------
                                                                        (000's omitted)
<S>                                                       <C>              <C>             <C>             
Interest Income:
  Loans ...............................................   $ 101,175        $  84,031       $  73,744       
  Securities available for sale .......................     106,025           55,973          49,083       
  Other Earning Assets ................................       1,941            6,808           1,603       
                                                          ------------------------------------------       
    Total interest income .............................     209,141          146,812         124,430       
                                                          ------------------------------------------       
Interest Expense:                                                                                          
  Savings and escrow ..................................      20,953           25,281          21,192       
  Time ................................................      26,875           27,185          25,760       
  Money market and NOW ................................       3,114            2,824           3,479       
  Borrowed funds ......................................      37,127            4,767               6       
                                                          ------------------------------------------       
    Total interest expense ............................      88,069           60,057          50,437       
                                                          ------------------------------------------       
   Net interest income ...............................      121,072           86,755          73,993       
Provision for Loan Losses .............................       1,594            6,003           1,000       
                                                          ------------------------------------------       
   Net interest income after provision for loan losses      119,478           80,752          72,993       
                                                          ------------------------------------------       
Other Income (Loss):                                                                                       
  Service and fee income ..............................       9,856            7,539           6,639       
  Securities transactions .............................         524              (85)         (2,710)      
                                                          ------------------------------------------       
    Total other income ................................      10,380            7,454           3,929       
                                                          ------------------------------------------       
Other Expenses:                                                                                            
  Personnel ...........................................      30,248           20,934          19,684       
  Occupancy and equipment .............................       6,150            5,666           5,397       
  Amortization of intangible assets ...................       2,089            2,076           2,143       
  FDIC Insurance ......................................         204              248               2       
  Data processing .....................................       4,915            3,950           2,842       
  Marketing ...........................................       1,266            1,430           1,112       
  Professional fees ...................................       2,403              933           1,542       
  Contribution to SISB Community Foundation ...........        --             25,817            --         
  Other ...............................................       8,643            7,671           7,344       
                                                          ------------------------------------------       
    Total other expenses ..............................      55,918           68,725          40,066       
                                                          ------------------------------------------       
    Income before provision for income taxes ..........      73,940           19,481          36,856       
Provision for Income Taxes ............................      29,678            4,932          15,081       
                                                          ------------------------------------------       
    Net income ........................................   $  44,262        $  14,549       $  21,775       
                                                          ==========================================
Earnings (Loss) Per Share:                                                                                 
  Basic ...............................................   $    1.06        $    (.29)(1)         N/A       
  Fully diluted .......................................   $    1.06        $    (.29)            N/A       
</TABLE>
(1) Since conversion on December 22, 1997                                  
The accompanying notes are an integral part of these statements.

                                      -20-
<PAGE>
STATEN ISLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>
                                                     Unallocated                                        
                                                       Common                                           
For the Years Ended                      Additional    Stock                                   Compre-  
December 31, 1998,              Common    Paid-In      Held by      Unearned      Treasury     hensive  
1997 and 1996                   Stock     Capital       ESOP       RRP Shares      Shares       Income  
- --------------------------------------------------------------------------------------------------------
                                                                    (000's omitted)
<S>                              <C>      <C>         <C>           <C>           <C>          <C>      
Balance,
  January 1, 1996                $ --     $     --    $     --      $     --      $     --     $    --  
Change in net
  unrealized appreciation
  (depreciation) on
  securities, net of tax           --           --          --            --            --        (777) 
Net income                         --           --          --            --            --      21,775  
- --------------------------------------------------------------------------------------------------------
Comprehensive income                                                                           $20,998
                                                                                               =======
Balance,
  December 31, 1996                --           --          --            --            --          --  
Net proceeds from
  common stock issued
  in conversion                   451      532,521          --            --            --          --  
Purchase of common
  stock by ESOP                    --           --     (41,262)           --            --          --  
Change in net unrealized
  appreciation
  (depreciation) on
  securities, net of tax           --           --          --            --            --       8,547  
Net income                         --           --          --            --            --      14,549  
- --------------------------------------------------------------------------------------------------------
Comprehensive income                                                                           $23,096
                                                                                               =======
Balance,
  December 31, 1997               451      532,521     (41,262)           --            --          --  
Allocation of 233,843
  ESOP shares                      --        1,886       2,806            --            --          --  
Purchase of RRP shares             --           --          --       (31,397)           --          --  
Earned RRP shares                  --           57          --           524            --          --  
Treasury stock
  (1,425,500 shares),
  at cost                          --           --          --            --       (27,480)         --  
Dividends paid                     --           --          --            --            --          --  
Change in unrealized
  appreciation
  (depreciation) on
securities, net of tax             --           --          --            --            --       2,845  
Net income                         --           --          --            --            --      44,262  
- --------------------------------------------------------------------------------------------------------
Comprehensive income                                                                           $47,107
                                                                                               =======
Balance,
  December 31, 1998              $451     $534,464    $(38,456)     $(30,873)     $(27,480)             
========================================================================================================
<PAGE>
<CAPTION>
                                              Accumulated
                                                 Other
For the Years Ended                             Compre-
December 31, 1998,              Retained        hensive
1997 and 1996                   Earnings      Income, Net      Total
- ---------------------------------------------------------------------
                                            (000's omitted)
<S>                             <C>             <C>          <C>     
Balance,
  January 1, 1996               $145,175        $ 4,907      $150,082
Change in net
  unrealized appreciation
  (depreciation) on
  securities, net of tax              --           (777)         (777)
Net income                        21,775             --        21,775
- ---------------------------------------------------------------------
Comprehensive income            
                                
Balance,
  December 31, 1996              166,950          4,130       171,080
Net proceeds from
  common stock issued
  in conversion                       --             --       532,972
Purchase of common
  stock by ESOP                       --             --       (41,262)
Change in net unrealized
  appreciation
  (depreciation) on
  securities, net of tax              --          8,547         8,547
Net income                        14,549             --        14,549
- ---------------------------------------------------------------------
Comprehensive income            
                                
Balance,
  December 31, 1997              181,499         12,677       685,886
Allocation of 233,843
  ESOP shares                         --             --         4,692
Purchase of RRP shares                --             --       (31,397)
Earned RRP shares                     --             --           581
Treasury stock
  (1,425,500 shares),
  at cost                             --             --       (27,480)
Dividends paid                   (10,347)            --       (10,347)
Change in unrealized
  appreciation
  (depreciation) on
securities, net of tax                --          2,845         2,845
Net income                        44,262             --        44,262
- ---------------------------------------------------------------------
Comprehensive income            
                                
Balance,
  December 31, 1998             $215,414        $15,522      $669,042
=====================================================================
</TABLE>
The accompanying notes are an integral part of these statements.

                                      -21-
<PAGE>
STATEN ISLAND BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
For the Years Ended December 31, 1998, 1997 and 1996                                    1998               1997             1996
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                     (000's omitted)
<S>                                                                                 <C>               <C>               <C>        
Cash Flows from Operating Activities:
Net income ...................................................................      $    44,262       $    14,549       $    21,775
Adjustments to reconcile net income
  to net cash provided by operating activities--
    Charitable contribution to SISB Community Foundation .....................             --              25,817              --
    Depreciation and amortization ............................................            1,983             1,724             1,581
    Accretion and Amortization of bond and
  mortgage premiums ..........................................................           (1,258)           (1,772)            1,053
    Amortization of intangible assets ........................................            2,089             2,076             2,143
    Loss (gain) on sale of available for sale securities .....................             (524)               85             2,710
    Expense charge relating to allocation and earned
      portions of employee benefit plans .....................................            7,583              --                --
    Other noncash expense (income) ...........................................           (2,374)           (2,707)           (3,529)
    Provision for loan losses ................................................            1,594             6,003             1,000
    Increase in deferred loan fees ...........................................            1,477                74               578
    Decrease (increase) in accrued interest receivable .......................           (3,682)           (3,969)            2,036
    Decrease (increase) in other assets ......................................           (5,528)           (4,691)              197
    (Decrease) increase in accrued interest and other liabilities ............          (55,611)           62,337            (8,023)
    (Increase) decrease in deferred income taxes .............................           (6,769)          (13,327)             (190)
    Recoveries of loans ......................................................            1,337             1,047               968
                                                                                    -----------------------------------------------
      Net cash (used in) provided by operating activities ....................          (15,421)           87,246            22,299
                                                                                    -----------------------------------------------
Cash Flows from Investing Activities:
Maturities of available for sale securities ..................................          519,667           180,489           189,180
Sales of available for sale securities .......................................          109,224            97,757           240,417
Purchases of available for sale securities ...................................       (1,304,385)         (910,305)         (345,700)
Principal collected on loans .................................................          201,091           167,260           113,881
Loans made to customers ......................................................         (643,854)         (289,512)         (287,950)
Purchase of loans ............................................................          (66,267)             --                --
Sales of loans ...............................................................           57,577             4,289             3,340
Capital expenditures .........................................................           (4,392)           (2,786)           (3,448)
Acquisition of Ivy Mortgage Company, net of cash acquired ....................           (2,194)             --                --
                                                                                    -----------------------------------------------
      Net cash (used in) investing activities ................................       (1,133,533)         (752,808)          (90,280)
                                                                                    -----------------------------------------------
<PAGE>
<CAPTION>
For the Years Ended December 31, 1998, 1997 and 1996                                    1998               1997             1996
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                     (000's omitted)
<S>                                                                                 <C>               <C>               <C>        
Cash Flows from Financing Activities:
Net increase in deposit accounts .............................................          107,877            45,964            43,340
Borrowings ...................................................................        1,094,475           249,988              --
Issuance of common stock .....................................................             --             507,185              --
Dividends paid ...............................................................          (10,347)             --                --
Purchase of shares for ESOP ..................................................             --             (41,262)             --
Purchase of Treasury Stock ...................................................          (27,480)             --                --
Purchase of shares for RRP ...................................................          (31,397)             --                --
                                                                                    -----------------------------------------------
    Net cash provided by financing activities ................................        1,133,128           761,875            43,340
                                                                                    -----------------------------------------------
    Net increase (decrease) in cash and cash equivalents .....................          (15,826)           96,313           (24,641)
Cash and Cash Equivalents, beginning of year .................................          148,935            52,622            77,263
                                                                                    -----------------------------------------------
Cash and Cash Equivalents, end of year .......................................      $   133,109       $   148,935       $    52,622
                                                                                    ===============================================
Supplemental Disclosures of Cash Flow Information:
Cash paid for--
  Interest ...................................................................      $    80,540       $    60,054       $    50,450
  Income taxes ...............................................................           30,529            14,298            14,381
Acquisition of Ivy Mortgage Company--
  Fair value of assets acquired ..............................................           65,823              --                --
  Fair value of liabilities assumed ..........................................           63,937              --                --
                                                                                    ===============================================
</TABLE>



The accompanying notes are an integral part of these statements.



                                      -22-
<PAGE>
STATEN ISLAND BANCORP,  INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 1998, 1997 and 1996

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The  accounting  and  reporting  policies of Staten  Island  Bancorp,  Inc. (the
"Company") and subsidiaries conform to generally accepted accounting  principles
and to  general  practice  within  the  banking  industry.  The  following  is a
description  of the more  significant  policies  which the  Company  follows  in
preparing and presenting its consolidated financial statements.

Basis of Presentation

  The accompanying  consolidated  financial  statements  include the
accounts of the Company and its wholly owned  subsidiary  Staten Island  Savings
Bank (the  "Bank").  The  Bank's  wholly  owned  subsidiaries  are SIB  Mortgage
Corporation  (the "Mortgage  Company"),  SIB Investment  Corporation  and Staten
Island  Funding  Corporation.  All  significant  intercompany  transactions  and
balances are eliminated in consolidation.

  The SIB  Mortgage  Corporation  was set up to acquire  the  operations  of Ivy
Mortgage  Company as discussed in Note 3. The Staten Island Funding  Corporation
was set up as a Real Estate Investment Trust and the SIB Investment  Corporation
was set up to hold certain Bank investments.

  As more fully  discussed in Note 2, Staten  Island  Bancorp,  Inc., a Delaware
corporation,  was  organized by the Bank for the purpose of acquiring all of the
capital  stock  of the  Bank  pursuant  to the  conversion  of the  Bank  from a
federally  chartered mutual savings bank to a federally  chartered stock savings
bank.  The Company is subject to the  financial  reporting  requirements  of the
Securities Exchange Act of 1934, as amended.

  In preparing the consolidated financial statements,  management is required to
make estimates and  assumptions  that affect the reported  assets,  liabilities,
revenues  and  expenses  as of the  dates of the  financial  statements.  Actual
results could differ significantly from those estimates.

Cash and Cash Equivalents

  For purposes of reporting cash flows,  cash and cash equivalents  include cash
and due from banks,  money market  deposits and federal funds sold for the years
ended December 31, 1998, 1997 and 1996.

Securities Available for Sale

  In accordance with Statement of Financial  Accounting  Standards  ("SFAS") No.
115,  "Accounting for Certain  Investments in Debt and Equity  Securities," debt
and equity securities used as part of the Company's  asset/liability  management
that may be sold in response to changes in interest rates,  are reported at fair
value,  with unrealized  gains and losses excluded from earnings and reported on
an after-tax basis in a separate  component of stockholders'  equity.  Gains and
losses   on   the    disposition   of   securities   are   recognized   on   the
specific-identification method in the period in which they occur.

  Premiums and discounts on  mortgage-backed  securities  are amortized over the
average life of the security using a method which  approximates  the level-yield
method.

Loans

  Loans are stated at the principal amount outstanding,  net of unearned income,
loan  origination  fees  and  costs,  and an  allowance  for loan  losses.  Loan
origination fees and costs are recognized in interest income as an adjustment to
yield over the life of the loan or at the time of the sale of the loan for loans
held in the  portfolio.  Fees  and  costs  related  to loans  originated  by the
Mortgage  Company and held for sale are  included in other income and expense at
the time of the settlement of the loan sale. Premiums and discounts on purchased
mortgages are  amortized  over the average life of the loan using a method which
approximates the level yield method.

  Loans are placed on nonaccrual  status when management has determined that the
borrower will be unable to meet contractual principal or interest obligations or
when  unsecured  interest  or  principal  payments  are 90 days past  due.  When
interest  accruals are  discontinued,  the recognition of interest income ceases
and previously  accrued  interest  remaining  unpaid is reversed against income.
Cash  payments  received  are  applied  to  principal,  and  interest  income is
recognized when management  determines that the financial  condition and payment
record of the borrower warrant the recognition of income.

  The Bank has  defined its  impaired  loans as its  nonaccrual  loans under the
guidance of SFAS 114,  entitled,  "Accounting  by Creditors for  Impairment of a
Loan." Pursuant to this accounting  guidance,  a valuation allowance is recorded
on impaired loans to reflect the difference, if any, between the loan face value
and the  present  value  of  projected  cash  flows,  observable  fair  value or
collateral  value.  This  valuation  allowance  is  reported  within the overall
allowance for loan losses.

Loans Held for Sale

  Loans held for sale are  carried at the lower of cost or market as  determined
by   outstanding   commitments   from   investors  or  current   investor  yield
requirements.

Allowance for Loan Losses

  The allowance for loan losses is established by management  through provisions
for loan losses charged against income.  Amounts deemed to be uncollectible  are
charged  against the allowance for loan losses,  and subsequent  recoveries,  if
any, are credited to the allowance.

  The amount of the allowance for loan losses is  inherently  subjective,  as it
requires  making  material  estimates and the ultimate  losses may vary from the
estimates. These estimates are evaluated periodically and, as adjustments become
necessary,  they are reflected in operations in the periods in which they become
known.  Considerations  in this  evaluation  include past and  anticipated  loss
experience,  evaluation  of real  estate  collateral,  as well  as  current  and
anticipated  economic conditions.  In the opinion of management,  the allowance,
when taken as a whole,  is adequate to absorb  estimated loan losses inherent in
the Bank's entire portfolio.


                                      -23-
<PAGE>
Bank Premises and Equipment

  Bank  premises  and  equipment  are  carried  at  cost,   less  allowance  for
depreciation  and  amortization  applied  on  a  straight-line  basis  over  the
estimated useful lives of 10 to 50 years for buildings and improvements and 3 to
10 years for furniture, fixtures and equipment.

Core Deposit Intangibles

  Core  deposit  intangibles,   which  resulted  from  acquisitions,  are  being
amortized  on a  straight-line  basis  to  expense  over the  estimated  periods
benefited,  not exceeding six years. Core deposit  intangibles of $3,111,000 and
$4,278,000  as of December  31,  1998 and 1997,  respectively,  are  included in
intangible assets in the accompanying consolidated financial statements.

Investments in Real Estate

  Investments in real estate consist of real estate acquired through foreclosure
or by deed in lieu of foreclosure ("real estate owned" or "REO"). REO properties
are carried at the lower of cost or fair value at the date of  foreclosure  (new
cost basis) and at the lower of the new cost basis or fair value less  estimated
selling costs thereafter.

Demand Deposits

  Each of the Bank's commercial and personal demand (checking)  accounts and NOW
accounts has a related  interest  bearing money market sweep  account.  The sole
purpose of the sweep  accounts  is to reduce  the  noninterest  bearing  reserve
balances  that the Bank is required to maintain  with the Federal  Reserve Bank,
and thereby increase funds available for investment. Although the sweep accounts
are  classified  as money market  accounts  for  regulatory  purposes,  they are
included in demand  deposits and NOW accounts in the  accompanying  consolidated
balance sheets.

Comprehensive Income

  The Company adopted SFAS No. 130 "Reporting Comprehensive Income" in the first
quarter of 1998.  All  comparative  financial  statements  provided  for earlier
periods have been reclassified to reflect  application of the provisions of this
statement.

  Comprehensive  income  includes  net  income  and all other  changes in equity
during  a  period  except  those  resulting  from   investments  by  owners  and
distribution to owners. Other comprehensive income includes revenues,  expenses,
gains and  losses  that  under  generally  accepted  accounting  principles  are
included in comprehensive income but excluded from net income.

  Comprehensive  income and accumulated other comprehensive  income are reported
net of related income taxes.  Accumulated  other  comprehensive  income consists
solely of unrealized holding gains and losses on available for sale securities.

Income Taxes

  Deferred income taxes are provided for temporary  differences between items of
income or expense  reported in the financial  statements  and those reported for
income tax purposes.

Earnings Per Share

  Earnings per share is computed by dividing net income by the weighted  average
number  of  shares  of  common  stock  and  dilutive  common  stock  equivalents
outstanding, adjusted for the unallocated portion of shares held by the Employee
Stock  Ownership  Plan  (ESOP)  and  Recognition  and  Retention  Plan  (RRP) in
accordance with the American Institute of Certified Public Accountants Statement
of Position  93-6.  For the year ended  December 31,  1998,  the basic and fully
diluted weighted average common stock  outstanding was 41,567,051  shares.  From
the  conversion  on December 22, 1997 to December 31, 1997,  the basic and fully
diluted weighted average common stock outstanding was 41,691,812 shares.

Stock-Based Compensation

  SFAS No. 123 "Accounting for Stock Based Compensation" encourages but does not
require  companies  to  record   compensation  cost  for  stock-based   employee
compensation  plans at fair value rather than the intrinsic  value-based  method
that is contained in Accounting Principles Board Opinion No. 25. "Accounting for
Stock  Issued to  Employees"  ("APB No.  25") and related  Interpretations.  The
Company has chosen to account for stock-based  compensation  using the intrinsic
value method as prescribed in APB No. 25, measuring  compensation cost for stock
options as the excess, if any, of the quoted market price of the Company's stock
at the date of the grant over the  amount an  employee  must pay to acquire  the
stock.

Treasury Stock

  Repurchases of common stock are recorded as treasury stock at cost.

New Accounting Pronouncements

  In July 1997, the FASB issued SFAS No. 131,  "Disclosures About Segments of an
Enterprise and Related  Information." SFAS No. 131 requires disclosures for each
segment that are similar to those  required  under  current  standards  with the
addition  of  quarterly  disclosure  requirements  and a finer  partitioning  of
geographic disclosures.

  In February 1998, the FASB issued SFAS No. 132, "Employer's  Disclosures About
Pension  and Other  Postretirement  Benefits."  SFAS No.  132  standardizes  the
disclosure  requirements  for  pensions  and other  postretirement  benefits and
requires  additional  information  on changes in  benefit  obligations  and fair
values of plan assets.

  The Company  adopted  SFAS Nos.  131 and 132 in 1998 and the  adoption did not
affect the Company's results of operations or financial condition.

  In June  1998,  the FASB  issued  SFAS No.  133,  "Accounting  for  Derivative
Instruments and Hedging Activities." This statement  establishes  accounting and
reporting standards for derivative instruments and for hedging activities.

                                      -24-
<PAGE>
  As the Company  does not engage in  derivatives  trading and does not hold any
derivative  positions as of December 31, 1998,  this  statement  did not have an
effect on the Company's financial statements.

Reclassifications

  Certain  reclassifications  have been made to the  December  31, 1997 and 1996
financial statements to conform with current year presentation.

2. ORGANIZATION/FORM OF OWNERSHIP

  The Bank was originally  founded as a New York State chartered savings bank in
1864. In August 1997, the Bank converted to a federally chartered mutual savings
bank and is now regulated by the Office of Thrift Supervision (OTS). The Bank is
a community  bank  providing a complete  line of retail and  commercial  banking
services along with trust services.  Individual customer deposits are insured up
to $100,000 by the Federal Deposit Insurance Corporation (FDIC).

  On April  16,  1997,  the  Board of  Directors  of the Bank  adopted a Plan of
Conversion  to convert  from a  federally  chartered  mutual  savings  bank to a
federally  chartered  stock  savings  bank with the  concurrent  formation  of a
holding company.  As part of the conversion,  the Company was incorporated under
Delaware law in July 1997. The Company  completed its initial public offering on
December  22, 1997 and issued  42,981,250  shares of common  stock  resulting in
proceeds of  approximately  $532,972,000,  net of expense  totaling  $8,591,000,
before the  contribution  to the SISB  Community  Foundation.  The Company  used
$253,592,000 or 50% of the net proceeds to purchase all of the outstanding stock
of the Bank.  The Company  also loaned  $41,262,000  to the Bank to establish an
ESOP which  purchased  3,438,500  shares of the  Company's  stock in the initial
public offering.

  As part of the Plan of  Conversion,  the  Company  formed  the SISB  Community
Foundation and donated  2,149,062  shares of the Company valued at approximately
$25,789,000.   The  Company  recorded  a  contribution   expense  charge  and  a
corresponding  deferred  tax  benefit  of  $11,987,000  for  this  donation.  In
addition,   the  Bank  paid  expenses  on  behalf  of  the  Foundation  totaling
approximately  $28,000  in  1997.  The  formation  of  this  private  charitable
foundation  is to  further  the Bank's  commitment  to the  communities  that it
serves.

  Additionally, the Bank established, in accordance with the requirements of the
OTS, a liquidation account for $183,947,000 which was equal to its capital as of
the date of the latest consolidated  statement of financial condition (September
30, 1997) appearing in the IPO prospectus supplement. The liquidation account is
reduced as and to the extent that  eligible  account  holders have reduced their
qualifying deposits. Subsequent increases in deposits do not restore an eligible
account holder's interest in the liquidation account. In the event of a complete
liquidation  of the Bank,  each  eligible  account  holder  will be  entitled to
receive a distribution from the liquidation  account in an amount  proportionate
to the adjusted  qualifying  balances for accounts then held. This account had a
balance of $147,158,000 at December 31, 1998.

  In addition to the restriction described above, the Company may not declare or
pay cash  dividends  on or  repurchase  any of its shares of common stock if the
effect thereof would cause  stockholders'  equity to be reduced below applicable
regulatory capital  maintenance  requirements or if such declaration and payment
would otherwise violate regulatory requirements.

3. ACQUISITION

  On November 20,  1998,  the SIB  Mortgage  Company  acquired the assets of Ivy
Mortgage Company,  a New Jersey-based  mortgage loan originator which has branch
offices primarily  throughout the Northeastern United States. The acquisition by
SIB Mortgage  Company was funded by the Bank. The acquisition has been accounted
for using the purchase method of accounting and, accordingly, the purchase price
has been allocated to the assets acquired and the liabilities assumed based upon
the fair values at the date of  acquisition.  The excess of the  purchase  price
over the fair values of the net assets acquired was approximately $1,775,000 and
has been  recorded  as  goodwill.  Included as part of the  purchase  price is a
noncompete agreement (the "Agreement") with the sellers of Ivy Mortgage Company.
The noncompete agreement, which is recorded as goodwill, is being amortized over
5 years on a straight-line  basis and the remaining  goodwill is being amortized
over 15 years on a straight-line  basis. The Agreement  contains  provisions for
payments which are contingent  upon future  earnings.  The Agreement  provisions
require  payment  of 100%,  75% and 50% of the net  income,  as  defined  in the
Agreement,  of SIB  Mortgage  Company  for the first,  second  and third  years,
respectively.  Such contingent  payments will be recorded as additional purchase
price or  compensation  as is  appropriate  for the nature of the payments.  The
amount  of  goodwill  amortization  for 1998 of  $13,000  is  included  in other
expenses.

  Results of  operations  after the  acquisition  date are  included in the 1998
statement of income.  The  following  pro forma  information  has been  prepared
assuming  that this  acquisition  had taken place at the beginning of 1997 after
giving effect to certain pro forma  adjustments,  including,  among others,  the
implied cost of capital and the  amortization of intangibles  resulting from the
transaction.  The pro forma financial information is not necessarily  indicative
of the  results  of  operations  as they  would  have  been if the  Bank and Ivy
Mortgage Company had been a single entity during all of 1998 and 1997, nor is it
necessarily  indicative  of the  results  of  operations  which may occur in the
future.

                                   1998            1997
                                ------------------------
Net interest income             $120,892         $86,820
Other income                      26,457          18,518
Other expenses                    72,388          80,065
Net income                        43,922          14,403
Earnings per share                  1.06           (0.29)

                                      -25-
<PAGE>
4. REGULATORY MATTERS

  The Federal  Deposit  Insurance  Corporation  Improvement Act of 1991 (FDICIA)
imposes  a  number  of  mandatory  supervisory  measures  on  banks  and  thrift
institutions.  One of the items  FDICIA  imposed  was  certain  minimum  capital
requirements or classifications.  Such  classifications are used by the FDIC and
other  bank  regulatory   agencies  to  determine   matters  ranging  from  each
institution's   semiannual  FDIC  deposit  insurance  premium  assessments,   to
approvals of applications  authorizing  institutions to grow their asset size or
otherwise expand business activities. Under OTS capital regulations, the Bank is
required to comply with each of three separate capital adequacy  standards.  Set
forth below is a summary of the Bank's  compliance with OTS capital standards as
of December 31, 1998 and 1997 (000's omitted):

Staten Island Savings Bank

                                                December 31, 1998
                                 -----------------------------------------------
                                   Actual        %         Required          %
                                 -----------------------------------------------
Tangible capital                 $402,472      11.31%      $ 53,355        1.50%
Core capital                      405,583      11.39        142,404        4.00
Risk-based capital                422,512      26.04        129,794        8.00

                                               December 31, 1997
                                 -----------------------------------------------
                                   Actual        %         Required          %
                                 -----------------------------------------------
Tangible capital                 $388,889     14.87%      $  39,233        1.50%
Core capital                      393,167     15.01          78,594        3.00
Risk-based capital                407,091     36.60          88,973        8.00

Staten Island Bancorp, Inc.
                                                December 31, 1998
                                 -----------------------------------------------
                                   Actual        %         Required          %
                                 -----------------------------------------------
Tangible capital                $629,519      16.84%       $ 56,061        1.50%
Core capital                     632,630      16.91         149,621        4.00
Risk-based capital               649,247      35.93         144,565        8.00

                                               December 31, 1997
                                 -----------------------------------------------
                                   Actual        %         Required          %
                                 -----------------------------------------------
Tangible capital                $647,495      24.78%      $  39,192        1.50%
Core capital                     651,773      24.90          78,383        3.00
Risk-based capital               665,732      59.62          89,336        8.00
<PAGE>
5. INVESTMENT SECURITIES

Securities Available for Sale

  The amortized cost and  approximate  market value of securities  available for
sale are summarized as follows:

                                              December 31, 1998
                          ------------------------------------------------------
                                             Gross          Gross
                          Amortized       Unrealized      Unrealized      Market
                             Cost            Gains          Losses        Value
- --------------------------------------------------------------------------------
                                               (000's omitted)
Debt securities:
U.S. Government
  and agencies           $  75,310         $ 1,032        $    --      $  76,342
GNMA, FNMA
  and FHLMC
  mortgage partici-
  pation certificates      901,536          11,683           (198)       913,021
Agency CMOs                232,070           2,569             (1)       234,638
Privately issued
  CMOs                     473,424           3,224           (319)       476,329
Other                      151,219           1,695         (5,684)       147,230
                        --------------------------------------------------------
                         1,833,559          20,203         (6,202)     1,847,560
                        ========================================================
Marketable
  equity securities:
  Common
    stocks                  58,995           7,695         (5,407)        61,283
  Preferred
    stocks                  79,010           2,040           (901)        80,149
  IIMF Capital
   Appreciation
   Fund                     27,626          12,423            --          40,049
                        --------------------------------------------------------
                           165,631          22,158         (6,308)       181,481
                        --------------------------------------------------------
  Total securities
    available
    for sale            $1,999,190         $42,361       $(12,510)    $2,029,041
                        ========================================================
<PAGE>
                                              December 31, 1997
                        --------------------------------------------------------
                                             Gross          Gross
                          Amortized       Unrealized      Unrealized      Market
                             Cost            Gains          Losses        Value
- --------------------------------------------------------------------------------
                                               (000's omitted)
Debt securities:
U.S. Government
  and agencies          $  105,491         $ 1,128         $   --     $  106,619
GNMA, FNMA
  and FHLMC
  mortgage
  participation
  certificates             818,501          11,334            (90)       829,745
Agency CMOs                166,587           1,133             --        167,720
Privately issued
  CMOs                     171,034             402           (215)       171,221
Other                          269              --             (1)           268
                        --------------------------------------------------------
                         1,261,882          13,997           (306)     1,275,573
                        --------------------------------------------------------
Marketable equity
  securities:
  Common
    stocks                  23,643           4,424           (841)        27,226
  Preferred
    stocks                  15,965             584             --         16,549
  IIMF capital
    appreciation            24,599           6,520             --         31,119
                        --------------------------------------------------------
                            64,207          11,528           (841)        74,894
                        --------------------------------------------------------
Total securities
  available
  for sale              $1,326,089         $25,525        $(1,147)    $1,350,467
                        ========================================================

  The amortized cost and market value of debt  securities  available for sale at
December 31, 1998 and 1997, by contractual  maturity,  are shown below. Expected
maturities will differ from contractual  maturities  because  borrowers may have
the right to call or  prepay  obligations  with or  without  call or  prepayment
penalties.

                                      -26-
<PAGE>
                             December 31, 1998              December 31, 1997
                         -------------------------------------------------------
                         Amortized        Market         Amortized       Market
                            Cost           Value           Cost          Value
- --------------------------------------------------------------------------------
                                             (000's omitted) 
Due in one
  year or less           $  17,297       $  17,447      $  30,329      $  30,416
Due after one
  year through
  five years                43,058          40,509         45,284         47,153
Due after five
  years through
  ten years                 56,479          56,889         29,978         29,149
Due after
  ten years                583,119         585,056        171,204        171,391
                         -------------------------------------------------------
                           699,953         699,901        276,795        278,109
GNMA, FNMA
  and FHLMC
  mortgage
  participation
  certificates
  and agency
  CMOs                   1,133,606       1,147,659        985,087        997,464
                        --------------------------------------------------------
                        $1,833,559      $1,847,560     $1,261,882     $1,275,573
                        ========================================================

  Proceeds  from sales of securities  available  for sale during 1998,  1997 and
1996 were  $109,224,000,  $97,957,000 and $240,417,000 with realized gross gains
of  $2,374,000,  $945,000 and $488,000 and realized  gross losses of $1,850,000,
$1,030,000 and $3,198,000, respectively.

Other

  Under a securities  lending  agreement,  the Bank's investment  custodian made
loans of the  Bank's  available  for  sale  securities  with a  market  value of
approximately  $65,563,000 as of December 31, 1997.  There were no securities on
loan as of December 31, 1998. Cash  collateral  received for such loans exceeded
100% of the market value of all loaned securities.

6. LOANS

  A  significant  portion of the Bank's loans are to borrowers who are domiciled
on Staten Island.  The income of many of those customers is dependent on the New
York City  economy.  In addition,  most of the Bank's real estate loans  involve
mortgages on Staten  Island  properties.  Thus,  the majority of the Bank's loan
portfolio is susceptible to the economy of Staten Island,  a borough of New York
City, which is its primary marketplace.

  While management uses available  information to provide for losses of value on
loans and foreclosed  properties,  future loss provisions may be necessary based
on changes in economic  conditions.  In addition,  the Bank's regulators,  as an
integral part of their examination process, periodically review the valuation of
the Bank's loans and foreclosed properties. Such regulators may require the Bank
to recognize write-downs based on judgments different from those of management.
<PAGE>
Loans, net, consist of the following at December 31, 1998 and 1997:

                                                         1998           1997
- --------------------------------------------------------------------------------
                                                         (000's omitted)
Loans secured by mortgages on real estate:
1-4 family residential .........................    $ 1,187,212     $   863,694
Multifamily properties .........................         33,328          28,218
Commercial properties ..........................        137,720         120,084
Home equity ....................................          6,121           6,538
Construction and land ..........................         42,420          40,476
Deferred origination fees and
  unearned income, net .........................           (717)         (4,116)
                                                    ---------------------------
  Net loans secured by
    mortgages on
    real estate ................................      1,406,084       1,054,894
                                                    ---------------------------
Other loans:
Student ........................................            940           4,033
Passbook .......................................          5,989           6,929
Commercial .....................................         36,592          19,559
Other ..........................................         24,070          13,212
                                                    ---------------------------
  Net other loans ..............................         67,591          43,733
                                                    ---------------------------
  Net loans before the
    allowance for loan
    losses .....................................      1,473,675       1,098,627
Allowance for loan losses ......................        (16,617)        (15,709)
                                                    ---------------------------
  Net loans ....................................    $ 1,457,058     $ 1,082,918
                                                    ===========================

<PAGE>
  A summary of  activity  in the  allowance  for loan losses for the years ended
December 31, 1998, 1997 and 1996, is as follows:

                                               1998           1997        1996
- --------------------------------------------------------------------------------
Beginning balance ....................       $15,709       $ 9,977      $10,704
  Increase as a result
    of acquisition ...................            96          --            --
  Provision charged
    to operations ....................         1,594         6,003        1,000
  Charge-offs ........................        (2,119)       (1,318)      (2,695)
  Recoveries .........................         1,337         1,047          968
                                             ----------------------------------
Ending balance .......................       $16,617       $15,709      $ 9,977
                                             ==================================

  Nonaccrual loans totaled approximately $16,232,000 at December 31, 1998, which
is also the Bank's  recorded  investment in loans for which  impairment has been
recognized in accordance  with SFAS No. 114 and SFAS No. 118.  Nonaccrual  loans
totaled  approximately  $21,316,000  at December 31, 1997.  The loss of interest
income associated with loans on nonaccrual  status was  approximately  $794,000,
$899,000  and  $696,000  for the years ended  December  31 1998,  1997 and 1996,
respectively.

  At December 31, 1998 and 1997, the valuation allowance related to all impaired
loans totaled  $5,898,000 and $6,258,000,  respectively,  and is included in the
allowance  for loan losses  shown on the  balance  sheet.  The average  recorded
investment in impaired  loans for the twelve months ended  December 31, 1998 and
1997, was approximately $18,693,000 and $23,154,000, respectively.

  At  December  31,  1998 and 1997,  the Bank has  other  real  estate  totaling
approximately $849,000 and $618,000, respectively, classified in other assets.

                                      -27-
<PAGE>
  At December 31, 1998 and 1997,  the Bank was  servicing  mortgages  for others
totaling approximately $140,748,000 and $156,865,000, respectively.

  At December 31, 1998 and 1997, the Bank has balances  outstanding from various
officers totaling approximately $2,999,000 and $2,472,000, respectively.

7. BANK PREMISES AND EQUIPMENT

  Bank premises and equipment at December 31, 1998 and 1997,  are  summarized as
follows:

                                                        1998              1997
- --------------------------------------------------------------------------------
                                                          (000's omitted)
Land, building and
  leasehold improvements ...................         $ 22,499          $ 21,662
Furniture, fixtures and
  equipment ................................           14,922            11,434
                                                     ---------------------------
                                                       37,421            33,096
Less--Accumulated
  depreciation and
  amortization .............................          (15,258)          (13,359)
                                                     ---------------------------
                                                     $ 22,163          $ 19,737
                                                     ===========================

8. DUE DEPOSITORS

  Scheduled  maturities of time deposits at December 31, 1998, are summarized as
follows (000's omitted):

                                                                      Weighted
                                                                       Average
                                                         Amount         Rate
- --------------------------------------------------------------------------------
1999 ...............................................    $407,423        4.85%
2000 ...............................................      98,867        5.14
2001 ...............................................      12,773        5.30
2002 ...............................................       8,621        5.53
2003 and thereafter ................................       9,470        5.38
                                                        ------------------------
                                                        $537,154        4.94%
                                                        ========================

  The  aggregate   amounts  of  outstanding  time  certificates  of  deposit  in
denominations   of  $100,000  or  more  at  December  31,  1998  and  1997  were
approximately $122,166,000 and $99,915,000, respectively.
<PAGE>
9. BORROWED FUNDS

The Bank was obligated for borrowings as follows (000's omitted):

                                                  December 31
                                 -----------------------------------------------
                                         1998                       1997
- --------------------------------------------------------------------------------
                                 Weighted                    Weighted
                                 Average                     Average
                                  Rate      Amount            Rate      Amount
- --------------------------------------------------------------------------------
Reverse
  Repurchase
  Agreements
  Non-FHLB ...........           5.19    $  773,477           5.84    $  140,000
Reverse
  Repurchase
  Agreements
  FHLB ...............           5.30       571,000           5.88       110,000
Mortgage
  payable ............          12.00            40          12.00            42
                                ------------------------------------------------
                                 5.24    $1,344,517           5.86    $  250,042
                                ================================================

  The  average  balance  of  borrowings  for  December  31,  1998  and  1997 was
$664,863,000 and $81,071,000, respectively. The reverse repurchase agreements at
December 31, 1998 have contractual maturities as follows (000's omitted):


1999 ................................   $  826,477
2000 ................................       28,500
2003 ................................      111,500
2008 ................................      378,000
                                        ----------
                                        $1,344,477
                                        ==========

10. EMPLOYEE BENEFIT PLANS

Pension Plan

  The Bank maintains a noncontributory defined benefit pension plan (the "Plan")
covering  substantially  all full-time  employees 21 years of age or older.  The
benefits are computed as 2% of the highest  three-year  average annual  earnings
multiplied by credited service,  to a maximum of 60% of average annual earnings.
The annual benefit is reduced by 5% for each year the benefit payments  commence
before age 65. The amounts  contributed to the Plan are  determined  annually on
the basis of (a) the maximum  amount that can be deducted for federal income tax
purposes,  or (b) the amount  certified by a consulting  actuary as necessary to
avoid an  accumulated  funding  deficiency  in  accordance  with federal law and
regulations.  Contributions  are  intended  to  provide  not only  for  benefits
attributed  to service to date but also for those  expected  to be earned in the
future.  Assets of the Plan are primarily  invested in various  equity and fixed
income funds.
<PAGE>
  Costs of the Bank's  retirement plan are accounted for in accordance with SFAS
No. 87. The  following  table sets forth the Plan's  funded  status and  amounts
recognized  in the Bank's  financial  statements  at December 31, 1998 and 1997,
based upon the latest  available  actuarial  measurement  dates of September 30,
1998 and 1997, respectively.

                                                       1998              1997
- --------------------------------------------------------------------------------
                                                           (000's omitted)
Projected benefit
  obligation, beginning
  of year ..................................         $ 18,630          $ 17,237
Service cost ...............................            1,172               981
Interest cost ..............................            1,350             1,243
Benefits paid ..............................             (919)             (875)
Actuarial loss (gain) ......................            2,250                44
                                                     --------------------------
Projected benefit obligation,
  end of year ..............................         $ 22,483          $ 18,630
                                                     ==========================


                                      -28-
<PAGE>
The following table sets forth the Plan's change in plan assets:

                                                         1998            1997
- --------------------------------------------------------------------------------
                                                            (000's omitted)
Fair value of the plan assets,
  beginning of year ..........................        $ 23,002         $ 18,582
Actual return on plan assets .................              21            4,213
Employer contributions .......................             403            1,082
Benefits paid ................................            (919)            (875)
                                                      -------------------------
Fair value of the plan assets,
  end of year ................................        $ 22,507         $ 23,002
                                                      =========================

Funded status ................................        $     25         $  4,372
Unrecognized net asset .......................             (62)            (191)
Unrecognized prior service cost ..............             393              440
Unrecognized net actuarial
  loss (gain) ................................             871           (3,221)
                                                      -------------------------
Prepaid  cost ................................        $  1,227         $  1,400
                                                      =========================

  The components of net pension expense are as follows:

                                              1998          1997          1996
- --------------------------------------------------------------------------------
                                                      (000's omitted)

Service cost-benefits earned
  during the year ....................      $ 1,172       $   981       $   908
Interest cost on projected
  benefit obligation .................        1,350         1,243         1,206
Net amortization
  and deferral .......................         (125)          (82)          (81)
Actual return on plan assets .........          (21)       (4,213)       (2,275)
Deferred investment
  gain (loss) ........................       (1,799)        2,714         1,007
                                            -----------------------------------
  Net pension expense ................      $   577       $   643       $   765
                                            ===================================
<PAGE>
Major assumptions utilized:

                                              1998          1997          1996
- --------------------------------------------------------------------------------
Weighted average
discount rate ........................        6.50%         7.25%         7.50%
Rate of increase in
  compensation levels ................        4.50          5.00          5.50
Expected long-term rate
  of return on assets ................        8.00          8.00          8.00
                                              ================================

Postretirement Benefits

  The Bank provides  postretirement  benefits,  including  medical care and life
insurance, which cover substantially all active employees upon their retirement.

  The Bank's postretirement benefits are unfunded. The following table shows the
components of the Plan's accrued  postretirement  benefit cost included in other
liabilities on the statements of financial condition as of December 31, 1998 and
1997:

                                                              1998        1997
- --------------------------------------------------------------------------------
                                                              (000's omitted)
Accumulated postretirement benefit obligation:
Retiree's .............................................     $ 1,324     $ 1,514
Other fully eligible participants .....................       2,249       2,592
Unrecognized gain (loss) ..............................          50        (747)
Unrecognized past
  service liability ...................................         583         657
                                                            -------------------
Accrued postretirement benefit cost ...................     $ 4,206     $ 4,016
                                                            ===================

  Net periodic  postretirement benefit cost for 1998, 1997 and 1996 included the
following components:

                                                 1998         1997         1996
- --------------------------------------------------------------------------------
                                                        (000's omitted)
Service cost--benefits
  attributed to service
  during period .........................       $ 173        $ 204        $ 175
Interest cost on accumulated
  postretirement benefit
  obligation ............................         205          269          297
Amortization of:
  Unrecognized (gain) loss ..............         (13)          10           51
  Unrecognized past
    service liability ...................         (75)         (75)         (75)
                                                -------------------------------
Net periodic postretirement
  benefit cost ..........................       $ 290        $ 408        $ 448
                                                ===============================
<PAGE>
  The average health care cost trend rate assumption  significantly  affects the
amounts  reported.  For example,  a 1% increase in this rate would  increase the
accumulated  benefit  obligation by $280,000,  $196,000 and $128,200 at December
31, 1998,  1997 and 1996,  respectively,  and increase the net periodic  cost by
$37,000,  $27,700 and $7,000 for the years ended  December  31,  1998,  1997 and
1996,  respectively.  The  postretirement  benefit cost components for 1998 were
calculated  assuming average health care cost trend rates ranging up to 6.5% and
grading to 5% in 2005 and thereafter.

401(k) Plan

  The Bank has a 401(k) plan (the "Plan") covering  substantially  all full-time
employees.  The Plan provides for employer matching  contributions  subject to a
specified maximum, and also contains a profit-sharing feature which provides for
contributions  at the  discretion  of the  Bank.  The Plan  expense  in 1998 was
matched  through  stock   contributions  under  the  ESOP.  Amounts  charged  to
operations  for  the  years  ended  December  31,  1998,   1997  and  1996  were
approximately $514,000 $1,266,000 and $1,427,000, respectively.

Employee Stock Ownership Plan

  The ESOP borrowed  $41,262,000 from the Company and used the funds to purchase
3,438,500  shares of the Company's stock issued in the conversion.  The loan has
an interest rate of 8.25% and will be repaid over a 15-year period. The loan was
issued on December 19, 1997. Shares purchased are held in a suspense account for
allocation among the participants as the loan is paid. Contributions to the ESOP
and shares released from the loan  collateral will be in an amount  proportional
to  repayment  of the ESOP  loan.  Shares  allocated  will first be used for the
employer  matching  contribution  for the 401(k) plan with the remaining  shares
allocated to the participants based on compensation as described in the plan, in
the year of  allocation.  The  vesting  schedule  will be the same as the Bank's
current 401(k) plan.  Forfeitures from the 401(k) matching contributions will be
used to reduce future employer 401(k) matching contributions while

                                      -29-
<PAGE>
forfeitures from shares  allocated to the  participants  will be allocated among
the  participants  the same as  contributions.  There were  233,843 and 0 shares
allocated  in 1998 and 1997,  respectively.  The Company  recorded  compensation
expense of $4,020,000  and $0 for the ESOP for the years ended December 31, 1998
and 1997, respectively.

Recognition and Retention Plan (RRP)

  The Company  maintains the 1998  Recognition  and Retention Plan (RRP) for the
directors  and  officers  of the Bank which was  implemented  in July 1998.  The
objective of the RRP is to enable the Company to provide officers, key employees
and  directors  of the Bank with a  proprietary  interest  in the  Company as an
incentive to contribute to its success. During 1998, the RRP purchased 1,719,250
shares of the Company or 4% of the Common  Stock sold in the  Conversion  on the
open  market.  These  purchases  were  funded  by the  Bank.  On July 31,  1998,
1,501,725  shares were  granted to the  directors  and  officers of the Company.
Awards vest at a rate of 20% per year for directors and officers, commencing one
year from the date of award.  Awards  become  100% vested  upon  termination  of
employment due to death or disability.  In 1998, 28,700 shares vested due to the
death  of  two  participants.  The  Company  recorded  compensation  expense  of
$3,049,000 and $0 for the RRP for the years ended December 31, 1998 and December
31, 1997, respectively.

Stock Option Plan

  The Company  maintains  the 1998 Stock  Option Plan (the "Option  Plan").  The
Company has reserved for future  issuance  pursuant to the Option Plan 4,298,125
shares of Common  Stock,  which is equal to 10% of the Common  Stock sold in the
Conversion.  Under the Option Plan,  stock options  (which expire ten years from
the date of grant) have been granted to the  directors and officers of the Bank.
Each option  entitles the holder to purchase one share of the  Company's  common
stock at an exercise  price  equal to the fair market  value of the stock at the
date of the  grant.  Options  will be  exercisable  in whole or in part over the
vesting  period.  The options vest ratably over a 5-year  period.  However,  all
options  become  100%  exercisable  in the event  the  employee  terminates  his
employment due to death or disability.

  The  Company  has chosen to account  for  stock-based  compensation  using the
intrinsic value method  prescribed in APB No. 25. Since each option granted at a
price equal to the fair market value of one share of the Company's  stock on the
date of the grant, no compensation cost has been recognized. The following table
compares  reported  net income and earnings per share to net income and earnings
per  share  on a pro  forma  basis  assuming  that  the  Company  accounted  for
stock-based  compensation  under SFAS No. 123. The effects of applying  SFAS No.
123 in this pro forma disclosure are not indicative of future amounts.
<PAGE>
                                                                           1998
- --------------------------------------------------------------------------------
Net Income--
  As reported ........................................................   $44,262
  Pro forma ..........................................................    40,108

Earnings per share--
As reported--
  Basic ..............................................................      1.06
  Diluted ............................................................      1.06

Pro forma--
  Basic ..............................................................       .97
  Diluted ............................................................       .97
================================================================================

Stock Option Activity

  The following table sets forth stock option activity and the weighted  average
fair value of options granted.

                                                           Year Ended
                                                       December 31, 1998
                                                   ------------------------
                                                                  Exercise
                                                    Shares         Price
- --------------------------------------------------------------------------------
Outstanding, beginning of year--
  Granted                                         3,056,000       $22.875
                                                                  -------
  Exercised                                              --
  Forfeited                                              --
                                                  ---------
Outstanding end of year                           3,056,000       $22.875
                                                  -----------------------
Options exercisable as of
  December 31, 1998                                  70,000
Weighted average fair
  value of options granted                                        $  8.34
                                                  =======================
<PAGE>
  The fair value of each option  grant is  estimated  on the date of grant using
the  Black-Scholes  option  pricing model using the following  weighted  average
assumptions:  risk free interest rates of 5.21%,  volatility of 35.57%, expected
dividend yield of 1.8% and expected life of six years.

Supplemental Executive Retirement Plan

  In 1993,  the Bank  adopted  a  Supplemental  Executive  Retirement  Plan (the
"Executive  Plan") for certain  senior  officers that provides for payments upon
retirement,  death or disability. The annual benefit is based upon annual salary
(as defined) plus  interest.  Amounts  charged to operations for the years ended
December  31,  1998,  1997 and 1996 were  approximately  $436,000,  $186,000 and
$255,000, respectively.

                                      -30-
<PAGE>
11. INCOME TAXES

  The provision for income taxes consists of the following:

                                       1998             1997             1996
- --------------------------------------------------------------------------------
                                                   (000's omitted)
Current:
  Federal .................         $ 21,299         $ 14,137          $ 11,213
  State ...................            2,610            3,150             2,489
  City ....................            2,676              227             3,294
                                    -------------------------------------------
                                      26,585           17,514            16,996
Deferred ..................            3,093          (12,582)           (1,915)
                                    -------------------------------------------
                                    $ 29,678         $  4,932          $ 15,081
                                    ===========================================

  The  following  table  reconciles  the  federal  statutory  rate to the Bank's
effective tax rate (000's omitted):

                                                          December 31, 1998
                                                      --------------------------
                                                                      Percentage
                                                                      of Pretax
                                                       Amount         Income
- --------------------------------------------------------------------------------
Federal tax at statutory rate                         $25,879            35.0%
State and local income taxes                            2,837             3.8
Tax-exempt dividend income                               (436)           (0.6)
Amortization of goodwill                                  318             0.4
Nondeductible expense of ESOP                             407             0.6
Other                                                     673             0.9
                                                      --------------------------
  Income tax provision                                $29,678            40.1%
                                                      ==========================

                                                          December 31, 1997
                                                      --------------------------
                                                                      Percentage
                                                                      of Pretax
                                                       Amount         Income
- --------------------------------------------------------------------------------
Federal tax at statutory rate                         $ 6,818            35.0%
State and local income taxes                           (2,313)          (11.9)
Tax-exempt dividend income                               (305)           (1.5)
Amortization of goodwill                                  318             1.6
Other                                                     414             2.1
                                                      --------------------------
  Income tax provision                                $ 4,932            25.3%
                                                      ==========================
<PAGE>
                                                          December 31, 1996
                                                      --------------------------
                                                                      Percentage
                                                                      of Pretax
                                                       Amount         Income
- --------------------------------------------------------------------------------
Federal tax at statutory rate                         $13,022            35.0%
State and local income taxes                            2,057             5.5
Tax-exempt interest                                       (69)            (.2)
Tax-exempt dividend income                               (276)            (.7)
Amortization of goodwill                                  318             0.2
Other                                                      29              .8
                                                      --------------------------
  Income tax provision                                $15,081            40.6%
                                                      ==========================

  The  following  is a summary  of the  income  tax  (liability)  receivable  at
December 31, 1998 and 1997 (000's omitted):

                                                         1998              1997
- --------------------------------------------------------------------------------
Current taxes ............................             $1,257             $   86
Deferred taxes ...........................              1,861              2,653
                                                       -------------------------
                                                       $3,118             $2,739
                                                       =========================
<PAGE>
  The components of the net deferred tax asset at December 31, 1998 and 1997 are
as follows (000's omitted):

                                                            1998          1997
- --------------------------------------------------------------------------------
Assets:
Contribution to Foundation .......................        $ 6,571        $10,105
Allowance for loan losses ........................          7,005          6,598
Postretirement accrual ...........................          1,809          1,672
Nonaccrual loans .................................            583            706
Deferred compensation ............................          1,031            813
Investment in data
  processing entity ..............................            381            381
ESOP shares ......................................            565           --
Deferred loan fees ...............................            170            339
Other ............................................            832            827
                                                          ----------------------
  Gross deferred tax asset .......................         18,947         21,441
Valuation Allowance ..............................           --             --
                                                          ----------------------
  Total assets ...................................         18,947         21,441
                                                          ----------------------
Liabilities:
Bad debt recapture under Section 593 .............          2,354          2,950
Deposit premium ..................................          1,009          1,797
Unrealized gain on AFS securities ................         12,537         10,239
Pension plan .....................................            499            572
Bond discounts ...................................            303            331
Other ............................................            384          2,899
                                                          ----------------------
  Gross deferred tax liability ...................         17,086         18,788
                                                          ----------------------
  Net deferred tax asset .........................        $ 1,861        $ 2,653
                                                          ======================

  At December  31, 1998 and 1997,  the  deferred  tax asset is included in other
assets in the accompanying consolidated financial statements.
<PAGE>
Bad Debt Deduction

  Through  January 1, 1996,  under  Section 593 of the  Internal  Revenue  Code,
thrift  institutions  such as the Bank  which met  certain  definitional  tests,
primarily  relating  to their  assets  and the  nature of their  business,  were
permitted to establish a tax reserve for bad debts and to make annual  additions
thereto,  which  additions may,  within  specified  limitations,  be deducted in
arriving  at  their  taxable  income.  The  Bank's  deduction  with  respect  to
"qualifying  loans," which are generally  loans secured by certain  interests in
real  property,  was computed  using an amount  based on the Bank's  actual loss
experience (the "Experience  Method"), or a percentage equal to 8% of the Bank's
taxable income (the "PTI Method"), computed without regard to this deduction and
with  additional  modifications  and  reduced  by the  amount  of any  permitted
addition to the nonqualifying  reserve.  Similar  deductions or additions to the
Bank's bad debt reserve are  permitted  under the New York State Bank  Franchise
Tax; however,  for purposes of these taxes, the effective  allowable  percentage
under the PTI Method was approximately 32% rather than 8%.

  Effective January 1, 1996, Section 593 was amended,  and the Bank is unable to
make  additions to its federal tax bad debt reserve,  is permitted to deduct bad
debts only as they occur and is  additionally  required to  recapture  (that is,
take into taxable  income)  over a six-year  period,  beginning  with the Bank's
taxable year beginning on January 1, 1996, the

                                      -31-
<PAGE>
excess of the balance of its bad debt  reserves as of December 31, 1995 over the
balance of such reserves as of December 31, 1987, or over a lesser amount if the
Bank's loan  portfolio has decreased  since  December 31, 1987.  Such  recapture
requirements  have been deferred for taxable years through December 31, 1997, as
the Bank originated a minimum amount of certain residential loans based upon the
average of the principal amounts of such loans originated by the Bank during its
six taxable years preceding  January 1, 1996. The recapture  requirement  amount
for the year 1998 was $1,405,000.

  The New York State tax law has been amended to prevent a similar  recapture of
the Bank's bad debt reserve,  and to permit continued future use of the bad debt
reserve  method  for  purposes  of  determining  the  Bank's  New York State tax
liability. In connection with this change, which also provides for an indefinite
deferral of the recapture of the bad debt reserves  generated for New York State
purposes,  the Bank reversed $2.1 million in 1996 of previously  deferred income
taxes related to the bad debt reserves  accumulated for New York State purposes.
The New York City tax law was  amended  in the first  quarter of 1997 and is now
similar to the New York State tax law  regarding  bad debt reserves and provides
for the indefinite  deferral of the recapture of bad debt reserves generated for
New York City  purposes.  The Bank  reversed  $2.6 million in 1997 of previously
deferred  income taxes related to the bad debt reserve  accumulated for New York
City purposes.  Prior to the tax law changes mentioned above, for New York State
and New York City  purposes,  the bad debt  deduction was equal to a multiple of
the federal bad debt deduction,  which is  approximately  four times the federal
amount.

State, Local and Other Taxes

  The Company files state and local tax returns on a calendar-year  basis. State
and local  taxes  imposed on the  Company  consist  primarily  of New York State
franchise tax, New York City Financial  Corporation tax, Delaware  franchise tax
and state taxes for an additional 22 states.  These  additional  state taxes are
attributable to the purchase of SIB Mortgage  Company which has offices in these
additional locations.  The Company's annual liability for New York State and New
York City purposes is the greater of a tax on income or an alternative tax based
on a  specified  formula.  Liability  for other state  taxes are  determined  in
accordance  with the  applicable  local tax code.  The  Company's  liability for
Delaware  franchise  tax is based on the lesser of a tax based on an  authorized
shares  method or an  assumed  par value  capital  method,  however,  under each
method,  the  Company's  total  tax  will not  exceed  $150,000.  Taxes  for the
additional  states that the  Mortgage  Company  operates in are not deemed to be
material to these financial statements.

12. COMMITMENTS AND CONTINGENCIES
    AND RELATED PARTY TRANSACTIONS

  In the normal course of business,  there are various  outstanding  commitments
and contingent liabilities, such as standby letters of credit and commitments to
extend  credit,  which  are  not  reflected  in  the  accompanying  consolidated
financial  statements.  The Bank uses the same policies in making commitments as
it does for on-balance sheet instruments.  No material losses are anticipated as
a result of these  transactions.  The Bank is contingently  liable under standby
letters of credit in the amount of  $1,777,000  and  $1,636,000  at December 31,
1998 and  1997,  respectively.  In  addition,  at  December  31,  1998 and 1997,
mortgage loan  commitments  and unused  balances  under  revolving  credit lines
approximated $297,000,000 and $81,100,000, respectively.
<PAGE>
  Total operating rental commitments on bank facilities, which expire at various
dates through June 2007,  exclusive of renewal  options,  are as follows  (000's
omitted):

1999 .................................. $1,134
2000 ..................................    902
2001 ..................................    851
2002 ..................................    366
2003 and thereafter ...................    765
                                        ------
                                        $4,018
                                        ======

Rental expense included in the statements of income was approximately  $768,000,
$702,000  and $708,000  for the years ended  December  31, 1998,  1997 and 1996,
respectively.

In October 1997, the Company became the primary owner of an entity that provides
data processing  services to the Bank. Based on its assessment of the continuing
viability of this company,  the Bank had earlier in 1997, written off its entire
investment  of $969,000  which is  reflected  in data  processing  expense.  The
Company  intends  to  liquidate  this  company  with no  material  effect on the
Company's financial statements. As a result, this data processing company is not
included in the consolidated  financial  statements of the Company. In 1998, the
Bank  signed  a  5-year  contract  to  outsource  substantially  all of its data
processing to another data service provider.

                                      -32-
<PAGE>
13. DISCLOSURES ABOUT FAIR VALUE
    OF FINANCIAL INSTRUMENTS

  The following  methods and assumptions were used to estimate the fair value of
each class of financial instruments for which it is practicable to estimate that
value:

Cash and Due From Banks and Federal Funds Sold

  For these short-term instruments, the carrying amount is a reasonable estimate
of fair value.

Accrued Interest

  The carrying amount is a reasonable estimate of fair value.

Securities Available for Sale

  Fair values for securities are based on quoted market prices or dealer quotes.
If a quoted market price is not available,  fair value is estimated using quoted
market prices for similar securities.

Loans

  For loans, fair value is based on the credit and interest rate characteristics
of individual  loans.  These loans are  stratified by type,  maturity,  interest
rate, underlying  collateral where applicable,  and credit quality ratings. Fair
value is  estimated  by  discounting  scheduled  cash  flows  through  estimated
maturities  using  discount  rates which in  management's  opinion  best reflect
current  market  interest  rates that  would be  charged  on loans with  similar
characteristics  and credit  quality.  Credit risk  concerns  are  reflected  by
adjusting  cash flow  forecasts,  by adjusting the discount rate or by adjusting
both.

Deposit Liabilities

  The fair value of demand  deposits,  savings accounts and certain money market
deposits is the amount  payable on demand at the reporting  date. The fair value
of fixed-maturity certificates of deposit is estimated using the rates currently
offered for deposits of similar remaining maturities.

  Demand deposits, savings accounts and certain money market deposits are valued
at their carrying value. In the Bank's opinion,  these deposits could be sold at
a premium  based on  management's  knowledge  of the results of recent  sales of
financial institutions in the New York City area.

Advances From Borrowers for Taxes and Insurance

  The carrying amount is a reasonable estimate of fair value.

Commitments to Extend Credit

  The fair value of commitments is estimated using the fees currently charged to
enter into similar  agreements,  taking into account the remaining  terms of the
agreements and the present creditworthiness of the counterparties.
<PAGE>
  The estimated fair values of the Bank's financial instruments are as follows:

                                                        December 31, 1998
                                                 ------------------------------
                                                    Carrying            Fair
                                                     Amount             Value
- --------------------------------------------------------------------------------
                                                         (000's omitted)
Financial assets:
Cash and due from banks ..................       $    88,059        $    88,059
Federal funds sold .......................            45,050             45,050
Securities available for sale ............         2,029,041          2,029,041
Loans ....................................         1,551,618          1,567,486
Less--Allowance for
  loan losses ............................           (16,617)           (16,617)
Accrued interest receivable ..............            19,389             19,389

Financial liabilities:
Savings and demand
  deposits ...............................         1,191,906          1,191,906
Time deposits ............................           537,154            540,144
Borrowed funds ...........................             1,345              1,345
Advances from borrowers
  for taxes and insurance ................             7,091              7,091
Accrued interest payable .................             8,464              8,464

Unrecognized financial
 instruments:
Commitments to extend
  credit .................................              --                1,257
<PAGE>
                                                        December 31, 1998
                                                 ------------------------------
                                                    Carrying            Fair
                                                     Amount             Value
- --------------------------------------------------------------------------------
                                                         (000's omitted)
Financial assets:
Cash and due from banks ..................       $    58,435        $    58,435
Federal funds sold .......................            90,500             90,500
Securities available for sale ............         1,350,467          1,350,467
Loans ....................................         1,098,627          1,107,013
Less--Allowance for
  loan losses ............................           (15,709)              --
Accrued interest receivable ..............            15,707             15,707

Financial liabilities:
Savings and demand deposits ..............         1,102,961          1,102,961
Time deposits ............................           520,693            521,841
Borrowed funds ...........................           250,000            250,000
Advances from borrowers
  for taxes and insurance ................             4,623              4,623
Accrued interest payable .................               972                972

Unrecognized financial
  instruments:
Commitments to
  extend credit ..........................              --                  131

14. STATEN ISLAND BANCORP, INC.

The following  condensed  statements  of financial  condition as of December 31,
1998 and 1997 and  condensed  statements  of income and cash flows for the years
ended  December  31,  1998  and  1997  should  be read in  conjunction  with the
consolidated financial statements and the notes thereto.

                                      -33-
<PAGE>
Condensed Statements of
Financial Condition
                                                             December 31
                                                     --------------------------
                                                         1998            1997
- --------------------------------------------------------------------------------
                                                           (000's omitted)
Assets:
Cash .........................................       $  14,008        $ 212,301
Securities available for sale ................         171,563             --
Investment in subsidiary .....................         435,258          420,349
ESOP loan receivable
  from subsidiary ............................          39,801           41,262
Other assets .................................           9,524           11,974
                                                     --------------------------
                                                     $ 670,154        $ 685,886
                                                     ==========================
Liabilities:
Accrued interest and
  other liabilities ..........................       $   1,112             --

Stockholders' equity:
Common stock .................................             451              451
Additional paid in capital ...................         534,464          532,521
Retained earnings
  (substantially restricted) .................         215,414          181,499
Unallocated ESOP shares ......................         (38,456)         (41,262)
Unearned RRP shares ..........................         (30,873)            --
Less--Treasury stock
  (1,425,500 shares, at cost) ................         (27,480)            --
Accumulated other
  comprehensive income,
  net of taxes ...............................          15,522           12,677
                                                     --------------------------
    Total liabilities and equity .............       $ 670,154        $ 685,886
                                                     ==========================
<PAGE>
Condensed Statements of Income
                                                             December 31
                                                     --------------------------
                                                         1998            1997
- --------------------------------------------------------------------------------
                                                           (000's omitted)
Income:
Investment income ..........................         $  7,810          $   --
Other interest income ......................              287              --
Interest income ESOP
  loan receivable ..........................            3,464              --
Loss on sale of investments ................             (646)             --
                                                     --------------------------
                                                       10,915              --
Expenses:
Interest expense ...........................              657              --
Other expense ..............................              598              --
Contribution to SISB
  Community Foundation .....................             --              25,817
                                                     --------------------------
Income (loss) before taxes
  and equity in undistributed
  earnings of subsidiary ...................            9,660           (25,817)
Provision (benefit) for
  income taxes .............................            3,107           (11,974)
                                                     --------------------------
Income (loss) before equity
  in undistributed earnings
  of subsidiary ............................            6,553           (13,843)
Equity in undistributed
  earnings of subsidiary ...................           37,709             1,642
                                                     --------------------------
Net income (loss) ..........................         $ 44,262          $(12,201)
                                                     ==========================
<PAGE>
Condensed Statements of Cash Flows
                                                             December 31
                                                     --------------------------
                                                         1998            1997
- --------------------------------------------------------------------------------
                                                           (000's omitted)
Cash flows from operating activities:
Net income .....................................      $  44,262       $ (21,201)
Adjustments to reconcile net loss
  to net cash (used in) provided
  by operating activities--
  Undistributed earnings of
    subsidiary bank ............................        (37,709)         (1,642)
Amortization of bond and
  mortgage premium .............................             28            --
Loss on sale of available
  for sale securities ..........................            646            --   
Other noncash expense
  (income) .....................................            (51)           --   
Decrease (increase) in
  accrued interest .............................           (683)           --   
Decrease (increase) in
  other assets .................................          1,868          (1,869)
(Decrease) increase in
  accrued interest and
    other liabilities ..........................          1,112            --   
(Increase) decrease in
  deferred income taxes ........................          1,684          10,105
                                                     --------------------------
Net cash (used in) provided
  by operating activities ......................         11,157         (14,607)
                                                     --------------------------
Cash flows from investing activities:
(Increase) decrease in
  Investment in Subsidiary .....................           --          (253,592)
Sales of available for
  sale securities ..............................         99,627            --   
Purchases of available
  for sale securities ..........................       (272,711)           --   
  Principal collected on loans .................          1,461            --
Loan made to SISB
  Employee Stock
  Ownership Plan ...............................           --           (41,262)
                                                     --------------------------
Net cash (used in)
  investing activities .........................       (171,623)       (294,854)
                                                     ==========================
<PAGE>
                                                             December 31
                                                     --------------------------
                                                         1998            1997
- --------------------------------------------------------------------------------
                                                           (000's omitted)
Cash flows from financing activities:
Net proceeds from
  issuance of common stock
  in initial public offering ...................      $    --         $ 532,972
Cash dividends .................................        (10,347)           --
Purchase of treasury stock .....................        (27,480)           --
                                                     --------------------------
Net cash (used in) provided
  by financing activities ......................        (37,827)        532,972
                                                     --------------------------
Net (decrease) increase in
  cash and cash equivalents ....................       (198,293)        212,301
Cash and equivalents,
  beginning of year ............................        212,301            --
                                                     --------------------------
Cash and equivalents,
  end of year ..................................      $  14,008       $ 212,301
                                                     ==========================


                                      -34-
<PAGE>
15. QUARTERLY FINANCIAL DATA
    (UNAUDITED)

  Selected unaudited  quarterly  financial data for the years ended December 31,
1998 and 1997 is presented below:

                               Fourth        Third         Second        First
                               Quarter       Quarter       Quarter       Quarter
- --------------------------------------------------------------------------------
1998:
Interest
  income ...............       $62,557       $54,068       $48,050       $44,466
Interest
  expense ..............        28,953        24,143        18,883        16,090
Net interest
  income ...............        33,604        29,925        29,167        28,376
Provision for
  loan losses ..........            92           500           501           501
Noninterest
  income ...............         3,663         1,916         2,069         2,732
Noninterest
  expense ..............        18,142        13,327        12,277        12,172
Income before
  income taxes .........        19,033        18,014        18,458        18,435
Income taxes ...........         7,259         7,066         7,515         7,838
Net income
  (loss) ...............        11,774        10,948        10,943        10,597
Earnings per
  share--
    Basic ..............           .28           .26           .27           .25
    Diluted ............           .28           .26           .27           .25
Dividends
  declared per
  common share .........           .09           .08           .08           .07
Stock price per
  common share
    High                        21-3/4        23-1/8        23-5/8      21-1/8
    Low                         14-1/8        15-9/16       20-5/8      18-13/16
    Close                       19-15/16      18            22-3/4      20-3/8
<PAGE>
                               Fourth        Third         Second        First
                               Quarter       Quarter       Quarter       Quarter
- --------------------------------------------------------------------------------
1997:
Interest
  income .................     $ 46,495       $ 35,231     $ 33,210     $ 31,876
Interest
  expense ................       19,187         15,082       13,272       12,516
Net interest
  income .................       27,308         20,149       19,938       19,360
Provision for
  loan losses ............          501            501        2,501        2,500
Noninterest
  income .................        2,285          2,118        1,840        1,210
Noninterest
  expense ................       35,820*        11,468       10,589       10,847
Income before
  income taxes ...........       (6,728)        10,298        8,688        7,223
Income taxes .............       (4,280)         4,261        3,655        1,296
Net income
  (loss) .................       (2,448)         6,037        5,033        5,927
Earnings (loss)
  per share since
  conversion:
    Basic ................         (.29)          --           --           --
    Diluted ..............         (.29)          --           --           --

*Fourth quarter of 1997 includes  one-time  contribution  of $25,789 to the SISB
 Community Foundation formed as part of the Conversion.
<PAGE>

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors and Stockholders of Staten Island Bancorp, Inc.:

  We  have  audited  the  accompanying   consolidated  statements  of  financial
condition of Staten Island  Bancorp,  Inc. and subsidiary  (the "Company") as of
December 31, 1998 and 1997, and the related  consolidated  statements of income,
changes  in  stockholder's  equity  and cash  flows for each of the years in the
three-year  period ended December 31, 1998.  These financial  statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

  We  conducted  our  audits in  accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

  In our  opinion,  the  consolidated  financial  statements  referred  to above
present  fairly,  in all material  respects,  the  financial  position of Staten
Island  Bancorp,  Inc. and  Subsidiary as of December 31, 1998 and 1997, and the
results  of their  operations  and their cash flows for each of the years in the
three-year period ended December 31, 1998, in conformity with generally accepted
accounting principles.

/s/ Arthur Andersen LLP

New York, New York
January 20, 1999


                                      -35-

<PAGE>
CORPORATE INFORMATION

Corporate Office
15 Beach Street
Staten Island, New York 10304

ANNUAL MEETING

  The annual  meeting of  stockholders  will be held on April 29,  1999 at 10:00
a.m. at:

The Excelsior Grand
2380 Hylan Boulevard
Staten Island, New York 10306

  Notice of the  meeting  and a proxy  form are  included  with this  mailing to
shareholders of record as of March 19, 1999.

INVESTOR RELATIONS

  Shareholders,  analysts and others  interested in additional  information  may
contact:

Donald C. Fleming
Senior Vice President at
15 Beach Street
Staten Island, New York 10304
(718) 447-7900

TRANSFER AGENT AND REGISTRAR

  Inquiries  regarding stock  transfer,  lost  certificates,  or changes in name
and/or address should be directed to the stock and transfer agent and registrar:

Registrar and Transfer Company
Investor Relations
10 Commerce Drive
Cranford, New Jersey 07016
(800) 368-5948

STOCK LISTING

  Staten  Island  Bancorp  Inc.'s  common  stock is traded on the New York Stock
Exchange (NYSE) under the symbol SIB.

INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

Arthur Andersen LLP
1345 Avenue of the Americas
New York, New York 10105

COUNSEL
The Law Firm of Hall & Hall
57 Beach Street
Staten Island, New York 10304

Elias, Matz, Tiernan and Herrick
734 15th Street N.W., 12th floor
Washington, D.C. 20005
<PAGE>
SERVICES AVAILABLE

PERSONAL BANKING SERVICES
Day of Deposit-Day of Withdrawal
  Savings Accounts
Holiday Club Accounts
Insured Money Market Accounts
Time Savings Accounts
Checking  Accounts 
Checking with Interest 
Checking Overdraft
Retirement Plans
Mortgage Loans
Bi-weekly Mortgage Loans
Home Equity Loans
Home Improvement Loans
HomeSecured Advantage Loans
Personal Loans
Passbook Loans
Student Loans
Automated Payment System
Bank-by-Phone
Bill Pay-by-Phone
THE bankCard
24 Hour Automated Teller Machines
Direct Deposit of Payroll
  and Government Checks
Safe Deposit Boxes
Savings Bank Life Insurance
Money Orders
Banking by Mail
U.S. Savings Bonds
Travelers Checks
Utility Bill Payments
Drive-thru Banking
PC Banking
Visa Check Card
Drive-thru ATM
<PAGE>

BUSINESS BANKING SERVICES
Business Checking Accounts
Business Checking with Interest
Business Overdraft Checking
Business Savings Accounts
Retirement Accounts
Lawyer Escrow Accounts (IOLA)
Bank-by-Phone
Bill Pay-by-Phone
Automatic Transfers and Payments
Direct Payroll Deposit
Payroll Check Cashing
Night Deposit Boxes
Safe Deposit Boxes
24 Hour Automated Teller Machines
Merchant Card Services
Treasury Tax and Loan Payment
Secured Lines of Credit
Unsecured Lines of Credit
Business Term Loans
Commercial Mortgage Loans
Tailored Business Loans
Small Business Administration (SBA) Loans
PC Banking for Business

TRUST AND INVESTMENT SERVICES
Estate Management
Trust Management
Custody
Record Keeping
Income Collection
Security Processing and Safekeeping
Investment Management

                                      -36-

<PAGE>
CORPORATE INFORMATION

STATEN ISLAND
BANCORP, INC.

BOARD OF DIRECTORS

Harold Banks
Charles J. Bartels
James R. Coyle
Harry P. Doherty
William G. Horn
Denis P. Kelleher
Julius Mehrberg
John R. Morris
Kenneth W. Nelson
William E. O'Mara

DIRECTORS EMERITI
Elliott L. Chapin
Pio Paul Goggi
Dennis E. Knudsen
Edward J. Maloy, Jr.
Edward F. Norton, Jr.
Edward F. Vitt
Raymond A. Vomero

EXECUTIVE OFFICERS
Harry P. Doherty
  Chief Executive Officer
James R. Coyle
  Chief Operating Officer
Edward Klingele
  Chief Financial Officer
Patricia J. Villani
  Corporate Secretary

STATEN ISLAND SAVINGS
BANK--A Staten Island
Bancorp Company

CHAIRMAN AND CHIEF
EXECUTIVE OFFICER
Harry P. Doherty

PRESIDENT AND CHIEF
OPERATING OFFICER
James R. Coyle

EXECUTIVE VICE PRESIDENT
John P. Brady

SENIOR VICE PRESIDENTS
Frank J. Besignano
Donald C. Fleming
Edward Klingele
Deborah Pagano
<PAGE>

FIRST VICE PRESIDENTS
Dorothy A. MacIver
William McMahon
Catherine M. Paulo
Robert S. Ryan
Harvey B. Singer

Vice Presidents
Diana J. Alore
Catherine Arcuri
Marlene Blum
Michael J. Brennan
Andrea R. Cicero
Robert C. Dunn
Thomas Longendyke
Lawerence Nelson
Barbara Tichenor
Frederick A. Volk
Anna Williams

AUDITOR
Suzanne Lackow

CONTROLLER
Scott Salner

CORPORATE SECRETARY
Patricia J. Villani

ASSISTANT VICE PRESIDENTS
Paula Armband
Arlene Brown
Richard G. Budalich
Karen Capela
Mary Cautela
Zenaida Cordero
Maureen DeAngelo
Barbara Giardiello
Joseph Gilroy
Maryann Hurley
George P. Keogh
Therese Marks
Eileen Merkent
Robin Mollica
Jose Nieves
Mary Palmieri
Barbara Palomba
Patricia Phoel
Helena V. Pizzuto
Usha Ramaswamy
Jean Ringhoff
William Robinson
Lynne Sigona
Carmela Taliento
Carl Tullis
Clifford Zoller
<PAGE>

ASSISTANT CONTROLLER
Barbara Corbett

ASSISTANT SECRETARIES
Annette Ackerson
Dorri Aspinwall
Nina Brancato
Donna Bruen
Kathleen Geosits
David E. Kennedy
Maryanne Sexton
Donald Thorsen
Mary Ann Young

SIB MORTGAGE
CORPORATION--d/b/a IVY
MORTGAGE
PRESIDENT AND CHIEF
EXECUTIVE OFFICER
Richard W. Payne

CHIEF OPERATING OFFICER
Paul Hechman

CHIEF FINANCIAL OFFICER
Ralph Piccarello

SIB INVESTMENT
CORPORATION
PRESIDENT
Bernard Durnin
<PAGE>

Designed by Curran & Connors, Inc. / www.curran-connors.com

15 BEACH STREET, STATEN ISLAND, NY 10304

Member F.D.I.C.   Equal Opportunity Employer   Equal Housing Lender

                              ARTHUR ANDERSEN LLP


                    CONSENT OF INDPENDENT PUBLIC ACCOUNTANTS


         As   indpendent   public   accountants,   we  hereby   consent  to  the
incorporation  of our report dated January 20, 1999 incorporated by reference in
this  Form 10-K of Staten  Island  Bancorp,  Inc.  ("Bancorp"),  into  Bancorp's
previously filed  Registration  Statements on Form S-8 (File Nos.  333-46693 and
333-75133)

                                                          /s/Arthur Andersen LLP

New York, New York
March 29, 1999

<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-END>                               DEC-31-1998
<CASH>                                          44,760
<INT-BEARING-DEPOSITS>                          43,299
<FED-FUNDS-SOLD>                                45,050
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                  2,029,041
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                      1,551,618
<ALLOWANCE>                                     16,617
<TOTAL-ASSETS>                               3,776,947
<DEPOSITS>                                   1,729,061
<SHORT-TERM>                                   826,477
<LIABILITIES-OTHER>                             34,327
<LONG-TERM>                                    518,040
                                0
                                          0
<COMMON>                                           451
<OTHER-SE>                                     668,591
<TOTAL-LIABILITIES-AND-EQUITY>               3,776,947
<INTEREST-LOAN>                                101,175
<INTEREST-INVEST>                              106,025
<INTEREST-OTHER>                                 1,941
<INTEREST-TOTAL>                               209,141
<INTEREST-DEPOSIT>                              50,942
<INTEREST-EXPENSE>                              88,069
<INTEREST-INCOME-NET>                          121,072
<LOAN-LOSSES>                                    1,594
<SECURITIES-GAINS>                                 524
<EXPENSE-OTHER>                                 55,918
<INCOME-PRETAX>                                 73,940
<INCOME-PRE-EXTRAORDINARY>                      73,940
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    44,262
<EPS-PRIMARY>                                     1.06
<EPS-DILUTED>                                     1.06
<YIELD-ACTUAL>                                    7.14
<LOANS-NON>                                     16,232
<LOANS-PAST>                                     7,423
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                  1,289
<ALLOWANCE-OPEN>                                15,709
<CHARGE-OFFS>                                    2,119
<RECOVERIES>                                     1,338
<ALLOWANCE-CLOSE>                               16,617
<ALLOWANCE-DOMESTIC>                            16,617
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission